{"text_format":"1","workbook":"xlsx","n_sheets":80,"sheets":["Obliczenia","Zestawienie","Tabela_numerow","Oferta","Koszty 2024","Zmiany","translate","Bilans","AWO-B06","AWO-B08","AWO-A10","AWO-A12","AWO-A14","EE","Tauron","PGNiG","Meteo","Dane","Budynek","251.A04","251.A06","Bilans-D16","Bilans-D13","Bilans-D10","Bilans-D08","Bilans-D06","Bilans-D04","Bilans-A16","Bilans-A14","Bilans-A12","Bilans-E08","Bilans-E06","Bilans-B08","Bilans-B06","Bilans-B04","Bilans-251-A10","Bilans-251-A13","Bilans-151-A13","Bilans-151-A16","Bilans-151-A10","Bilans-151-A08","Bilans-E10","251.A10","251.A13","151.A10","151.A08","151.A06","151.A04","Bilans-151-A06","251.A08","Bilans-251-A04","Bilans-251-A06","Bilans-251-A08","Bilans-151-A04","151.A13","151.A16","D16","D13","D10","AWO-A16","AWO-A18","Bilans-AWO-B06","Bilans-AWO-B08","Bilans-AWO-A10","Bilans-AWO-A12","Bilans-AWO-A14","Bilans-AWO-A16","Bilans-AWO-A18","D08","E10","E08","E06","D06","D04","A16","A14","A12","B08","B06","B04"],"not_rendered":{"charts":5,"images":128,"macros":1,"external_links":2,"defined_names":73,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":6,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Obliczenia","index":0,"n_rows":201,"n_cols":52,"rows_kept":69,"cut":true,"hidden":false,"merged":[[79,15,80,15],[197,6,197,7],[35,7,35,9],[156,13,158,13],[45,2,45,4],[45,6,45,8],[37,10,37,11],[37,7,37,9],[38,7,38,9],[7,2,8,14],[2,13,3,14],[2,15,3,16],[2,12,3,12],[10,2,11,9],[16,7,16,9],[19,10,19,11],[16,10,16,11],[18,2,20,5],[15,2,17,5],[69,1,81,1],[57,3,58,6],[79,11,80,14],[19,7,19,9],[27,2,29,4],[29,7,29,9],[36,2,38,5],[32,7,32,9],[46,6,49,6],[24,2,26,5],[46,2,49,2],[28,7,28,9],[28,10,28,11],[33,2,35,5],[31,7,31,9],[31,10,31,11],[199,2,200,14],[127,15,127,16],[128,15,128,16],[129,15,129,16],[140,2,141,5],[156,9,156,10],[158,9,158,10],[160,7,160,10],[164,10,164,11],[140,7,141,10],[185,10,187,17],[191,5,191,6],[188,8,189,8],[22,10,22,11],[83,2,83,9],[85,15,85,17],[92,13,94,17],[140,12,141,16],[118,11,119,17],[79,17,80,17],[45,10,45,12],[46,14,49,14],[45,14,45,16],[46,10,49,10],[79,16,80,16],[54,10,54,12],[34,7,34,9],[57,7,58,7],[34,10,34,11]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Data:   ",{"$f":"TODAY()","v":"2024-03-29"},null,"wersja 24/03/29"]
[]
[]
[]
[]
[null,null,"Program doborowy pomp ciepła powietrze/woda"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ogrzewanie podłogowe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grzejniki niskotemperaturowe 45/35"]
[null,null,"Symulację przygotowano dla…",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grzejniki niskotemperaturowe 55/45"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wybór"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ogrzewanie podłogowe"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ogrzewanie podłogowe"]
[null,null,"Powierzchnia grzewcza budynku",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grzejniki niskotemperaturowe 45/35"]
[null,null,null,null,null,null,null,139,null,null,"[ m2 ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grzejniki niskotemperaturowe 55/45"]
[null,null,null,null,null,null,null,null,"35 - 1500",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grzejniki wysokotemperaturowe 70/55"]
[null,null,"Standard wykonania budynku",null,null,null,null,null,null,null,null,null,null,"Standard wykonania budynku | EU",null,null,null,null,null,null,null,null,null,null,null,null,"Wybór"]
[null,null,null,null,null,null,null,80,null,null,"[ kWh/m2/rok ]",null,null,"Dom energooszczędny",null,null,"50-60","[kWh/m2rok]",null,null,null,null,null,null,null,null,{"$f":"AA18","v":"Grzejniki wysokotemperaturowe 70/55"}]
[null,null,null,null,null,null,null,null,"5 - 300",null,null,null,null,"Dom budowany obecnie WT2021",null,null,"70-80","[kWh/m2rok]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Dom istniejący, dobra izolacja cieplna",null,null,"90-120","[kWh/m2rok]"]
[null,null,"Lokalizacja (strefa klimatyczna)",null,null,null,null,null,null,null,{"$f":"IF(Dane!E10=-16,\"[ I strefa ]\",IF(Dane!E10=-18,\"[ II strefa ]\",IF(Dane!E10=-20,\"[ III strefa ]\",IF(Dane!E10=-22,\"[ IV strefa ]\",\"[ V strefa ]\"))))","v":"[ III strefa ]"},null,null,"Dom istniejący, słaba izolacja cieplna",null,null,"130-160","[kWh/m2rok]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Dom istniejący, bez izolacji cieplnej",null,null,"> 170","[kWh/m2rok]"]
[null,null,"System ogrzewania budynku"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Skrócony bilans energetyczny budynku"]
[null,null,"Temperatura pomieszczeń",null,null,null,null,null,null,null,null,null,null,"Szacowana moc obliczeniowa budynku",null,null,{"$f":"Budynek!D10","v":5.6989999999999998},"[kW]"]
[null,null,null,null,null,null,null,21,null,null,"[ °C ]",null,null,"Szacowane zapotrzebowanie energii",null,null,{"$f":"Q30+Q31","v":14139},"[kWh/rok]"]
[null,null,null,null,null,null,null,"17 - 25",null,null,null,null,null,"Szacowane zapotrzebowanie energii CO",null,null,{"$f":"INT(Bilans!BL25)","v":11542},"[kWh/rok]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Szacowane zapotrzebowanie energii CWU",null,null,{"$f":"Dane!E22","v":2597},"[kWh/rok]"]
[null,null,"Liczba mieszkańców",null,null,null,null,4,null,null,{"$f":"IF(H32=1,\"[ osoba ]\",IF(H32<5,\"[ osoby ]\",\"[ osób ]\"))","v":"[ osoby ]"}]
[null,null,null,null,null,null,null,44,null,null,"[ °C ]"]
[null,null,"Symulacja doboru"]
[null,null,null,{"$f":"IF(D48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(D48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(D48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(D48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(D48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(D48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(D48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(D48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(D48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(D48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(D48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(D48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(D48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(D48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(D48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(D48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(D48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(D48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(D48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(D48=\"250-A A13\",\"Vitocal 25x-A 251.A13\"))))))))))))))))))))","v":"Vitocal 1xx-S 101.B04"},null,null,null,{"$f":"IF(H48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(H48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(H48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(H48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(H48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(H48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(H48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(H48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(H48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(H48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(H48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(H48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(H48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(H48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(H48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(H48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(H48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(H48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(H48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(H48=\"250-A A13\",\"Vitocal 25x-A 251.A13\"))))))))))))))))))))","v":"Vitocal 2xx-S 201.E08"},null,null,null,{"$f":"IF(L48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(L48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(L48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(L48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(L48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(L48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(L48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(L48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(L48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(L48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(L48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(L48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(L48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(L48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(L48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(L48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(L48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(L48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(L48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(L48=\"250-A A13\",\"Vitocal 25x-A 251.A13\"))))))))))))))))))))","v":"Vitocal 2xx-S 201.E06"},null,null,null,{"$f":"IF(P48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(P48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(P48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(P48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(P48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(P48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(P48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(P48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(P48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(P48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(P48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(P48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(P48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(P48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(P48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(P48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(P48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(P48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(P48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(P48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(P48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(P48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(P48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(P48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(P48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(P48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(P48=\"100-A B06\",\"Vitocal 100-A 101.B06\",IF(P48=\"100-A B08\",\"Vitocal 100-A 101.B08\",IF(P48=\"100-A A10\",\"Vitocal 100-A 101.A10\",IF(P48=\"100-A A12\",\"Vitocal 100-A 101.A12\",IF(P48=\"100-A A14\",\"Vitocal 100-A 101.A14\",IF(P48=\"100-A A16\",\"Vitocal 100-A 101.A16\",IF(P48=\"100-A A18\",\"Vitocal 100-A 101.A18\",\"\")))))))))))))))))))))))))))))))))","v":"Vitocal 2xx-S 201.D08"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kaskada (ilość pomp)",null,1,null,null,null,null,null,null,null,null,{"$f":"IF(AA13=\"Grzejniki wysokotemperaturowe 70/55\",1,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montaż mono",8500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"naj k inwe","naj k eksp","naj amort","suma"]
[null,null,null,null,null,null,null,null,null,null,null,"Udział energii z sieci elektroenergetycznej",null,null,null,null,{"$f":"100-Q77","v":26.50187671048414},"%",null,null,null,null,null,null,null,null,null,"250-A A04",null,null,{"$f":"Meteo!B13","v":"Hel"},null,null,{"$f":"IF(AA13=\"Grzejniki wysokotemperaturowe 70/55\",\"\",\"200-S D08\")","v":"200-S D08"},"Vitocal 2xx-S 201.D08",{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-D08'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-D08'!F28,'Bilans-D08'!F15))","v":3.7055777119476607},{"$f":"'Bilans-D08'!F19","v":3.3484284339009558},{"$f":"'Bilans-D08'!G4","v":3.6366547022312692},{"$f":"'Bilans-D08'!G7","v":3.6369662130588587},{"$f":"'Bilans-D08'!G2","v":4579.5787536400567},{"$f":"('D08'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":48906.614096999991},{"$f":"(AN78*(1-1.05^10)/(1-1.05)+AO78)/11","v":9682.5512289424751},{"$f":"'D08'!E44","v":-15.7},-15.7,{"$f":"Bilans!AG9","v":1},48906.614096999991,4579.5787536400567,9682.5512289424751,"","","",0]
[null,null,null,null,null,null,null,null,null,null,null,"Ta instalacja uchroni naszą planetę przed emisją:",null,null,null,null,{"$f":"IF(Bilans!CH16>0,Bilans!CH16,\"Nie dotyczy\")","v":1427.109352985372},"kg CO2 rocznie *",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Meteo!B18","v":"Kielce"},null,null,"150-A A06",{"$f":"IF(AH83=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(AH83=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(AH83=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(AH83=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(AH83=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(AH83=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(AH83=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(AH83=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(AH83=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(AH83=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(AH83=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(AH83=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(AH83=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(AH83=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(AH83=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(AH83=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(AH83=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(AH83=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(AH83=\"150-A A06\",\"Vitocal 15x-A 151.A06\",\"błąd\")))))))))))))))))))","v":"Vitocal 15x-A 151.A06"},{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-151-A06'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-151-A06'!F28,'Bilans-151-A06'!F15))","v":3.5685888340250269},{"$f":"'Bilans-151-A06'!F19","v":3.6619248248135188},{"$f":"'Bilans-151-A06'!G4","v":3.5865959150492408},{"$f":"'Bilans-151-A06'!G7","v":3.5869073396138891},{"$f":"'Bilans-151-A06'!G2","v":4748.1464483188156},{"$f":"('151.A06'!$B$25+$AO$65)*$Q$55","v":48979},9881.8796154547163,{"$f":"'151.A06'!E44","v":-12.7},{"$f":"IF(AQ83<=-20,\"brak\",IF(AQ83>-20,IF(AQ83<=-7,AQ83,\"brak\")))","v":-12.7},{"$f":"Bilans!AG23","v":1},48979,4748.1464483188156,9881.8796154547163,"","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Meteo!B23","v":"Krosno"},null,null,"250-A A04","Vitocal 25x-A 251.A04",{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-251-A04'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-251-A04'!F28,'Bilans-251-A04'!F15))","v":3.598287876008659},{"$f":"'Bilans-251-A04'!F19","v":3.8983941748743822},{"$f":"'Bilans-251-A04'!G4","v":3.6567407848122069},{"$f":"'Bilans-251-A04'!G7","v":3.6666261282319335},{"$f":"'Bilans-251-A04'!G2","v":4831.7466080758741},{"$f":"('251.A04'!$B$25+$AO$65)*$Q$55","v":55092},10533.199054125533,{"$f":"'251.A04'!E44","v":-6.8},"brak",{"$f":"Bilans!AG28","v":1},"","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Meteo!B26","v":"Leszno"},null,null,"250-A A10",{"$f":"IF(AH91=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(AH91=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(AH91=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(AH91=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(AH91=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(AH91=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(AH91=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(AH91=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(AH91=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(AH91=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(AH91=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(AH91=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(AH91=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(AH91=\"150-A A13\",\"Vitocal 15x-A 15x.A13\",IF(AH91=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(AH91=\"250-A A13\",\"Vitocal 25x-A 251.A13\"))))))))))))))))","v":"Vitocal 25x-A 251.A10"},{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-251-A10'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-251-A10'!F28,'Bilans-251-A10'!F15))","v":4.1179424334495245},{"$f":"'Bilans-251-A10'!F19","v":3.9946311230270903},{"$f":"'Bilans-251-A10'!G4","v":4.0941522884130768},{"$f":"'Bilans-251-A10'!G7","v":4.094463712977725},{"$f":"'Bilans-251-A10'!G2","v":4076.2769235882356},{"$f":"('251.A10'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":63142.150643999994},{"$f":"(AN91*(1-1.05^10)/(1-1.05)+AO91)/11","v":10401.193066730035},{"$f":"'251.A10'!E44","v":-20},"brak",{"$f":"Bilans!AG31","v":1},{"$f":"IF(AR91=\"brak\",\"\",AO91)","v":""},{"$f":"IF(AR91=\"brak\",\"\",AN91)","v":""},{"$f":"IF(AR91=\"brak\",\"\",AP91)","v":""},{"$f":"IF(AT91=$AW$69,1,\"\")","v":""},{"$f":"IF(AU91=$AX$69,1,\"\")","v":""},{"$f":"IF(AV91=$AY$69,1,\"\")","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Meteo!B30","v":"Łódź"},null,null,{"$f":"IF(AA13=\"Grzejniki wysokotemperaturowe 70/55\",\"\",\"200-S E10\")","v":"200-S E10"},"Vitocal 2xx-S 201.E10",{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-E10'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-E10'!F28,'Bilans-E10'!F15))","v":3.7877549794785987},{"$f":"'Bilans-E10'!F19","v":3.6180631571622093},{"$f":"'Bilans-E10'!G4","v":3.7550807633807124},{"$f":"'Bilans-E10'!G7","v":3.7558596886570315},{"$f":"'Bilans-E10'!G2","v":4463.2712754417262},{"$f":"('E10'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":52036.381637999992},9834.0843725007217,{"$f":"'E10'!E44","v":-18.2},-18.2,{"$f":"Bilans!AG36","v":1},{"$f":"IF(AR95=\"brak\",\"\",AO95)","v":52036.381637999992},{"$f":"IF(AR95=\"brak\",\"\",AN95)","v":4463.2712754417262},{"$f":"IF(AR95=\"brak\",\"\",AP95)","v":9834.0843725007217},{"$f":"IF(AT95=$AW$69,1,\"\")","v":""},{"$f":"IF(AU95=$AX$69,1,\"\")","v":""},{"$f":"IF(AV95=$AY$69,1,\"\")","v":""},{"$f":"SUM(AW95:AY95)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Meteo!B35","v":"Opole"},null,null,"100-A A14","Vitocal 100-A 101.A14",{"$f":"IF(AA17=\"Ogrzewanie podłogowe\",'Bilans-AWO-A14'!$F$11,IF(Obliczenia!AA17=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-AWO-A14'!$F$28,'Bilans-AWO-A14'!$F$15))","v":3.1025676586946513},{"$f":"'Bilans-AWO-A14'!$F$19","v":3.7964405589782055},{"$f":"'Bilans-AWO-A14'!$G$4","v":3.7986474649380226},{"$f":"'Bilans-AWO-A14'!$G$7","v":3.7994263902143417},{"$f":"'Bilans-AWO-A14'!$G$2","v":4408.3454434686537},{"$f":"('E10'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":52036.381637999992},9771.2797168659108,{"$f":"'AWO-A14'!$E$44","v":-20},"brak",{"$f":"Bilans!AG42","v":1},{"$f":"IF(AR100=\"brak\",\"\",AO100)","v":""},{"$f":"IF(AR100=\"brak\",\"\",AN100)","v":""},{"$f":"IF(AR100=\"brak\",\"\",AP100)","v":""},{"$f":"IF(AT100=$AW$69,1,\"\")","v":""},{"$f":"IF(AU100=$AX$69,1,\"\")","v":""},{"$f":"IF(AV100=$AY$69,1,\"\")","v":""},{"$f":"SUM(AW100:AY100)","v":0}]
[null,"1/2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Meteo!B41","v":"Racibórz"},null,null,"Wybór:",{"$f":"AB62","v":3},null,null,null,null,null,null,null,{"$f":"SUM(AQ70:AQ92)","v":-357.20000000000005}]
[null,null,null,{"$f":"AE67&\" - przebieg temperatury zewnętrznej\"","v":"Kraków - przebieg temperatury zewnętrznej"},null,null,null,null,null,null,null,null,"Częstotliwość występowania temperatury zewnętrznej",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Meteo!B45","v":"Słubice"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Meteo!B53","v":"Wieluń"}]
[]
[null,null,"Kocioł gazowy, kondensacyjny, gaz płynny",null,null,null,null,{"$f":"'Koszty 2024'!T50","v":6223.741820636511},"PLN",0.35454602322953832,null,"Typ pompy ciepła",null,null,null,{"$f":"Bilans!BM48","v":"Split"}]
[null,null,"Pompa ciepła solanka/woda, taryfa G12w",null,null,null,null,{"$f":"'Koszty 2024'!J99","v":4194.2823053973661},"PLN",-8.7149084777269459E-2,null,"Moc akustyczna maksymalna",null,null,null,null,{"$f":"Bilans!BJ51","v":58},"dB(A)"]
[]
[]
[null,null,{"$f":"IF(Q55=1,\"\",\"Uwaga! Należy zwrócić uwagę na minimalne odległości pomiędzy jednostkami zewnętrznymi\")","v":""}]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"IF((C179+E179)>D173,0,INT(H164*1000-E179-C179))","v":4211},"kWh",{"$f":"INT(G175*(1-G177))&\" kWh\"","v":"842 kWh"},null,"Autokonsumpcja przez pompę ciepła - uniknięty koszty energii elektrycznej",null,null,null,null,null,null,{"$f":"C179*G181","v":597.03717840000002}]
[null,null,{"$f":"H157-C179","v":3192.1062399415182},"kWh",{"$f":"H159-E179","v":2240},"kWh",{"$f":"G179-INT(G175*G177)","v":2064.1062399415187},"kWh",null,null,"Wysokość rachunków za energię elektryczną (pompa ciepła i budynek)",null,null,null,null,null,null,{"$f":"IF(G181*G180<0,\"OPŁ. STAŁE\",G181*G180)","v":2188.8954980684152}]
[null,null,"Diagram przepływu energii",null,null,{"$f":"\"Taryfa \"&P80","v":"Taryfa G12w"},null,null,null,null,"         Cenę RCEm (miesięczna Rynkowa cena energii) uśredniono na podstawie cen opublikowanych przez Polskie Sieci Elektroenergetyczne (PSE) z sześciu miesięcy 01-06/2023. Należy pamiętać, że cena RCEm jest zmienna, a więc kwota gromadzona na depozycie prosumenckim zależy nie tylko od ilości energii odprowadzonej do sieci, ale również wartości RCEm na koniec danego miesiąca."]
[null,null,null,null,null,null,null,null,null,null,"Kwota depozytu prosumenckiego (wirtualny portfel prosumenta)",null,null,null,null,null,null,{"$f":"G190*G197","v":1600.18},null,null,null,null,{"$f":"R192-V192","v":1600.18}]
[null,null,{"$f":"H157-C179","v":3192.1062399415182},"kWh",{"$f":"H159-E179","v":2240},"kWh",{"$f":"R193","v":2994.5267976307887},"zł",null,null,"Wysokość rachunku za energię elektryczną (pompa ciepła i budynek). Bez instalacji PV",null,null,null,null,null,null,{"$f":"R181","v":6951.4069868684155}]
[]
[null,null,{"$f":"Tauron!H12","v":0.41699999999999998},"zł/kWh",{"$f":"ROUND('Koszty 2024'!K139,2)","v":1.06},"zł/kWh",{"$f":"ROUND((437.02+324.25)/2/1000,2)","v":0.38},"zł/kWh"]
[null,null,{"$f":"Tauron!L12","v":0.69299999999999995},"zł/kWh",null,null,"RCEm"]
[]
[null,null,"Arkusz kalkulacyjny nie może zastąpić fachowego projektu instalacji grzewczej z pompą ciepła wykonanego przez projektanta z odpowiednimi uprawnieniami.\nAutor arkusza kalkulacyjnego nie ponosi odpowiedzialności za błędy ukryte w arkuszu, oraz za wszelkie negatywne skutki i straty wynikające z jego użytkowania. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Autor:","PanD, 2023"]

{"sheet":"Zestawienie","index":1,"n_rows":69,"n_cols":16,"rows_kept":69,"cut":false,"hidden":false,"merged":[[49,15,49,18],[50,7,50,8],[50,10,50,11],[50,12,50,13],[50,15,50,18],[18,15,20,18],[21,7,21,8],[21,10,21,11],[21,12,21,13],[21,15,21,18],[22,7,22,8],[22,10,22,11],[22,12,22,13],[22,15,22,18],[23,7,23,8],[23,10,23,11],[23,12,23,13],[23,15,23,18],[24,7,24,8],[24,10,24,11],[24,12,24,13],[24,15,24,18],[25,7,25,8],[25,10,25,11],[2,12,3,12],[2,13,3,14],[2,15,3,17],[7,2,8,14],[10,2,11,9],[16,7,16,8],[31,12,31,13],[31,7,31,8],[16,12,16,13],[16,10,16,11],[31,10,31,11],[31,15,31,18],[25,12,25,13],[25,15,25,18],[26,7,26,8],[26,10,26,11],[26,12,26,13],[26,15,26,18],[27,7,27,8],[27,10,27,11],[27,12,27,13],[27,15,27,18],[15,15,16,18],[32,7,32,8],[32,10,32,11],[32,12,32,13],[32,15,32,18],[46,10,46,11],[46,15,46,18],[46,7,46,8],[46,12,46,13],[35,7,35,8],[35,12,35,13],[33,7,33,8],[33,12,33,13],[36,15,36,18],[40,7,40,8],[40,10,40,11],[42,7,42,8],[41,7,41,8],[41,10,41,11],[41,12,41,13],[41,15,41,18],[42,10,42,11],[42,12,42,13],[42,15,42,18],[40,12,40,13],[37,2,37,5],[33,10,33,11],[33,15,33,18],[34,7,34,8],[34,10,34,11],[34,12,34,13],[34,15,34,18],[35,10,35,11],[35,15,35,18],[36,7,36,8],[36,10,36,11],[36,12,36,13],[68,7,68,8],[68,10,68,11],[68,12,68,13],[68,15,68,18],[60,7,60,8],[60,10,60,11],[60,12,60,13],[60,15,60,18],[67,7,67,8],[67,10,67,11],[67,12,67,13],[67,15,67,18],[64,7,64,8],[65,7,65,8],[66,7,66,8],[64,10,64,11],[64,12,64,13],[65,10,65,11],[65,12,65,13],[66,10,66,11],[66,12,66,13],[64,15,64,18],[66,15,66,18],[65,15,65,18],[59,7,59,8],[59,10,59,11],[59,12,59,13],[59,15,59,18],[51,7,51,8],[51,10,51,11],[51,12,51,13],[51,15,51,18],[58,7,58,8],[58,10,58,11],[58,12,58,13],[58,15,58,18],[40,15,40,18],[55,12,55,13],[56,12,56,13],[57,12,57,13],[57,15,57,18],[56,15,56,18],[55,15,55,18],[55,7,55,8],[56,7,56,8],[57,7,57,8],[57,10,57,11],[56,10,56,11],[55,10,55,11],[47,7,47,8],[47,10,47,11],[47,12,47,13],[47,15,47,18],[48,7,48,8],[48,10,48,11],[48,12,48,13],[48,15,48,18],[49,7,49,8],[49,10,49,11],[49,12,49,13]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Data:   ",{"$f":"TODAY()","v":"2024-03-29"},null,{"$f":"Obliczenia!P3","v":"wersja 24/03/29"}]
[]
[]
[]
[]
[null,null,"Zestawienie wyników symulacji"]
[]
[]
[null,null,"Zestawienie wyników symulacji wszystkich pomp ciepła"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Przybliżone roczne koszty ogrzewania"]
[null,null,null,"Model pompy ciepła",null,null,null,"Punkt biwalentny",null,null,"SCOPPC",null,"SCOPinstalacji"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uwaga! Koszty eksploatacji wybranego modelu pompy ciepła, oszacowane z większą dokładnością, znajdują się w zakładce \"Koszty 2023\""]
[]
[]
[null,null,null,"Vitocal 1xx-A 101.B06",null,null,null,{"$f":"'AWO-B06'!$E$44","v":-19.899999999999999},null,null,{"$f":"ROUND('Bilans-AWO-B06'!$K$13,2)","v":3.67},null,{"$f":"ROUND('Bilans-AWO-B06'!$K$14,3)","v":3.669},null,null,{"$f":"ROUND('Bilans-AWO-B06'!$G$2,0)","v":4607}]
[null,null,null,"Vitocal 1xx-A 101.B08",null,null,null,{"$f":"'AWO-B08'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWO-B08'!$K$13,2)","v":3.57},null,{"$f":"ROUND('Bilans-AWO-B08'!$K$14,3)","v":3.5710000000000002},null,null,{"$f":"ROUND('Bilans-AWO-B08'!$G$2,0)","v":4658}]
[null,null,null,"Vitocal 1xx-A 101.A10",null,null,null,{"$f":"'AWO-A10'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWO-A10'!$K$13,2)","v":3.52},null,{"$f":"ROUND('Bilans-AWO-A10'!$K$14,3)","v":3.524},null,null,{"$f":"ROUND('Bilans-AWO-A10'!$G$2,0)","v":4676}]
[null,null,null,"Vitocal 1xx-A 101.A12",null,null,null,{"$f":"'AWO-A12'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWO-A12'!$K$13,2)","v":3.48},null,{"$f":"ROUND('Bilans-AWO-A12'!$K$14,3)","v":3.4769999999999999},null,null,{"$f":"ROUND('Bilans-AWO-A12'!$G$2,0)","v":4746}]
[null,null,null,"Vitocal 1xx-A 101.A14",null,null,null,{"$f":"'AWO-A14'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWO-A14'!$K$13,2)","v":3.8},null,{"$f":"ROUND('Bilans-AWO-A14'!$K$14,3)","v":3.7989999999999999},null,null,{"$f":"ROUND('Bilans-AWO-A14'!$G$2,0)","v":4408}]
[null,null,null,"Vitocal 1xx-A 101.A16",null,null,null,{"$f":"'AWO-A16'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWO-A16'!$K$13,2)","v":3.67},null,{"$f":"ROUND('Bilans-AWO-A16'!$K$14,3)","v":3.6760000000000002},null,null,{"$f":"ROUND('Bilans-AWO-A16'!$G$2,0)","v":4557}]
[null,null,null,"Vitocal 1xx-A 101.A18",null,null,null,{"$f":"'AWO-A18'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWO-A18'!$K$13,2)","v":3.54},null,{"$f":"ROUND('Bilans-AWO-A18'!$K$14,3)","v":3.54},null,null,{"$f":"ROUND('Bilans-AWO-A18'!$G$2,0)","v":4690}]
[]
[]
[]
[null,null,null,"Vitocal 1xx-S 101.B04",null,null,null,{"$f":"'B04'!E44","v":-7.5},null,null,{"$f":"ROUND('Bilans-B04'!K13,2)","v":3.25},null,{"$f":"ROUND('Bilans-B04'!K14,3)","v":3.2570000000000001},null,null,{"$f":"ROUND('Bilans-B04'!G2,0)","v":5420}]
[null,null,null,"Vitocal 1xx-S 101.B06",null,null,null,{"$f":"'B06'!E44","v":-9.3000000000000007},null,null,{"$f":"ROUND('Bilans-B06'!K13,2)","v":3.2},null,{"$f":"ROUND('Bilans-B06'!K14,3)","v":3.2010000000000001},null,null,{"$f":"ROUND('Bilans-B06'!G2,0)","v":5479}]
[null,null,null,"Vitocal 1xx-S 101.B08",null,null,null,{"$f":"'B08'!E44","v":-18.2},null,null,{"$f":"ROUND('Bilans-B08'!K13,2)","v":3.38},null,{"$f":"ROUND('Bilans-B08'!K14,3)","v":3.383},null,null,{"$f":"ROUND('Bilans-B08'!G2,0)","v":4932}]
[null,null,null,"Vitocal 1xx-S 101.A12",null,null,null,{"$f":"'A12'!E44","v":-18.8},null,null,{"$f":"ROUND('Bilans-A12'!K13,2)","v":3.21},null,{"$f":"ROUND('Bilans-A12'!K14,3)","v":3.2080000000000002},null,null,{"$f":"ROUND('Bilans-A12'!G2,0)","v":5218}]
[null,null,null,"Vitocal 1xx-S 101.A14",null,null,null,{"$f":"'A14'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-A14'!K13,2)","v":3.22},null,{"$f":"ROUND('Bilans-A14'!K14,3)","v":3.22},null,null,{"$f":"ROUND('Bilans-A14'!G2,0)","v":5188}]
[null,null,null,"Vitocal 1xx-S 101.A16",null,null,null,{"$f":"'A16'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-A16'!K13,2)","v":3.15},null,{"$f":"ROUND('Bilans-A16'!K14,3)","v":3.15},null,null,{"$f":"ROUND('Bilans-A16'!G2,0)","v":5285}]
[]
[]
[]
[null,null,null,"Vitocal 2xx-S 201.E06 R32",null,null,null,{"$f":"'E06'!E44","v":-12.4},null,null,{"$f":"ROUND('Bilans-E06'!K13,2)","v":3.77},null,{"$f":"ROUND('Bilans-E06'!K14,3)","v":3.774},null,null,{"$f":"ROUND('Bilans-E06'!G2,0)","v":4517}]
[null,null,null,"Vitocal 2xx-S 201.E08 R32",null,null,null,{"$f":"'E08'!E44","v":-15.3},null,null,{"$f":"ROUND('Bilans-E08'!K13,2)","v":3.85},null,{"$f":"ROUND('Bilans-E08'!K14,3)","v":3.8490000000000002},null,null,{"$f":"ROUND('Bilans-E08'!G2,0)","v":4385}]
[null,null,null,"Vitocal 2xx-S 201.E10 R32",null,null,null,{"$f":"'E10'!E44","v":-18.2},null,null,{"$f":"ROUND('Bilans-E10'!K13,2)","v":3.76},null,{"$f":"ROUND('Bilans-E10'!K14,3)","v":3.7559999999999998},null,null,{"$f":"ROUND('Bilans-E10'!G2,0)","v":4463}]
[]
[]
[]
[null,null,null,"Vitocal 2xx-S 201.D04",null,null,null,{"$f":"'D04'!E44","v":-6.4},null,null,{"$f":"ROUND('Bilans-D04'!K13,2)","v":3.18},null,{"$f":"ROUND('Bilans-D04'!K14,3)","v":3.1930000000000001},null,null,{"$f":"ROUND('Bilans-D04'!G2,0)","v":5534}]
[null,null,null,"Vitocal 2xx-S 201.D06",null,null,null,{"$f":"'D06'!E44","v":-12.7},null,null,{"$f":"ROUND('Bilans-D06'!K13,2)","v":3.41},null,{"$f":"ROUND('Bilans-D06'!K14,3)","v":3.415},null,null,{"$f":"ROUND('Bilans-D06'!G2,0)","v":4954}]
[null,null,null,"Vitocal 2xx-S 201.D08",null,null,null,{"$f":"'D08'!E44","v":-15.7},null,null,{"$f":"ROUND('Bilans-D08'!K13,2)","v":3.64},null,{"$f":"ROUND('Bilans-D08'!K14,3)","v":3.637},null,null,{"$f":"ROUND('Bilans-D08'!G2,0)","v":4580}]
[null,null,null,"Vitocal 2xx-S 201.D10",null,null,null,{"$f":"'D10'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-D10'!K13,2)","v":3.84},null,{"$f":"ROUND('Bilans-D10'!K13,3)","v":3.8370000000000002},null,null,{"$f":"ROUND('Bilans-D10'!G2,0)","v":4320}]
[null,null,null,"Vitocal 2xx-S 201.D13",null,null,null,{"$f":"'D13'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-D13'!K13,2)","v":3.73},null,{"$f":"ROUND('Bilans-D13'!K14,3)","v":3.7290000000000001},null,null,{"$f":"ROUND('Bilans-D13'!G2,0)","v":4456}]
[null,null,null,"Vitocal 2xx-S 201.D16",null,null,null,{"$f":"'D16'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-D16'!K13,2)","v":3.71},null,{"$f":"ROUND('Bilans-D16'!K14,3)","v":3.7130000000000001},null,null,{"$f":"ROUND('Bilans-D16'!G2,0)","v":4474}]
[]
[]
[]
[null,null,null,"Vitocal 15x-A 151.A04",null,null,null,{"$f":"'151.A04'!E44","v":-6.8},null,null,{"$f":"ROUND('Bilans-151-A04'!K13,2)","v":3.47},null,{"$f":"ROUND('Bilans-151-A04'!K14,2)","v":3.48},null,null,{"$f":"ROUND('Bilans-151-A04'!G2,0)","v":5099}]
[null,null,null,"Vitocal 15x-A 151.A06",null,null,null,{"$f":"'151.A06'!E44","v":-12.7},null,null,{"$f":"ROUND('Bilans-151-A06'!K13,2)","v":3.59},null,{"$f":"ROUND('Bilans-151-A06'!K14,2)","v":3.59},null,null,{"$f":"ROUND('Bilans-151-A06'!G2,0)","v":4748}]
[null,null,null,"Vitocal 15x-A 151.A08",null,null,null,{"$f":"'151.A08'!E44","v":-15.6},null,null,{"$f":"ROUND('Bilans-151-A08'!K13,2)","v":3.57},null,{"$f":"ROUND('Bilans-151-A08'!K14,2)","v":3.57},null,null,{"$f":"ROUND('Bilans-151-A08'!G2,0)","v":4712}]
[null,null,null,"Vitocal 15x-A 151.A10",null,null,null,{"$f":"'151.A10'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-151-A10'!K13,2)","v":3.78},null,{"$f":"ROUND('Bilans-151-A10'!K14,2)","v":3.78},null,null,{"$f":"ROUND('Bilans-151-A10'!G2,0)","v":4410}]
[null,null,null,"Vitocal 15x-A 151.A13",null,null,null,{"$f":"'151.A13'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-151-A13'!K13,2)","v":3.61},null,{"$f":"ROUND('Bilans-151-A13'!K14,2)","v":3.61},null,null,{"$f":"ROUND('Bilans-151-A13'!G2,0)","v":4641}]
[null,null,null,"Vitocal 15x-A 151.A16",null,null,null,{"$f":"'151.A16'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-151-A16'!K13,2)","v":3.61},null,{"$f":"ROUND('Bilans-151-A16'!K14,2)","v":3.61},null,null,{"$f":"ROUND('Bilans-151-A16'!G2,0)","v":4625}]
[]
[]
[]
[null,null,null,"Vitocal 25x-A 251.A04",null,null,null,{"$f":"'251.A04'!E44","v":-6.8},null,null,{"$f":"ROUND('Bilans-251-A04'!K13,2)","v":3.66},null,{"$f":"ROUND('Bilans-251-A04'!K14,2)","v":3.67},null,null,{"$f":"ROUND('Bilans-251-A04'!G2,0)","v":4832}]
[null,null,null,"Vitocal 25x-A 251.A06",null,null,null,{"$f":"'251.A06'!E44","v":-11.1},null,null,{"$f":"ROUND('Bilans-251-A06'!K13,2)","v":3.73},null,{"$f":"ROUND('Bilans-251-A06'!K14,2)","v":3.73},null,null,{"$f":"ROUND('Bilans-251-A06'!G2,0)","v":4604}]
[null,null,null,"Vitocal 25x-A 251.A08",null,null,null,{"$f":"'251.A08'!E44","v":-15.6},null,null,{"$f":"ROUND('Bilans-251-A08'!K13,2)","v":3.59},null,{"$f":"ROUND('Bilans-251-A08'!K14,2)","v":3.59},null,null,{"$f":"ROUND('Bilans-251-A08'!G2,0)","v":4690}]
[null,null,null,"Vitocal 25x-A 251.A10",null,null,null,{"$f":"'251.A10'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-251-A10'!K13,2)","v":4.09},null,{"$f":"ROUND('Bilans-251-A10'!K14,2)","v":4.09},null,null,{"$f":"ROUND('Bilans-251-A10'!G2,0)","v":4076}]
[null,null,null,"Vitocal 25x-A 251.A13",null,null,null,{"$f":"'251.A13'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-251-A13'!K13,2)","v":3.87},null,{"$f":"ROUND('Bilans-251-A13'!K14,2)","v":3.87},null,null,{"$f":"ROUND('Bilans-251-A13'!G2,0)","v":4340}]

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

{"sheet":"Oferta","index":3,"n_rows":63,"n_cols":22,"rows_kept":63,"cut":false,"hidden":false,"merged":[[50,2,51,5],[50,7,50,8],[50,12,50,13],[50,17,50,18],[55,2,56,5],[55,17,55,18],[44,2,45,5],[44,7,44,8],[44,12,44,13],[44,17,44,18],[47,2,48,5],[47,7,47,8],[47,12,47,13],[47,17,47,18],[38,12,38,13],[38,17,38,18],[41,2,42,5],[41,7,41,8],[41,12,41,13],[41,17,41,18],[29,2,30,5],[32,2,33,5],[35,2,36,5],[38,2,39,5],[38,7,38,8],[35,7,35,8],[35,12,35,13],[35,17,35,18],[29,7,29,8],[29,12,29,13],[29,17,29,18],[32,7,32,8],[32,12,32,13],[32,17,32,18],[23,2,24,5],[26,2,27,5],[17,7,17,8],[17,12,17,13],[17,17,17,18],[20,7,20,8],[20,12,20,13],[20,17,20,18],[20,2,21,5],[23,7,23,8],[23,12,23,13],[23,17,23,18],[26,7,26,8],[26,12,26,13],[26,17,26,18],[2,12,3,12],[2,13,3,14],[2,15,3,17],[7,2,8,14],[10,2,11,9]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Data:   ",{"$f":"TODAY()","v":"2024-03-29"},null,{"$f":"Obliczenia!P3","v":"wersja 24/03/29"}]
[]
[]
[]
[]
[null,null,{"$f":"\"Oferta na pompę ciepła \"&Obliczenia!D58","v":"Oferta na pompę ciepła Vitocal 2xx-S 201.E06"}]
[]
[]
[null,null,"Dane Inwestora"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Zestawienie materiałów",null,null,null,"Cena katalogowa",null,null,"Rabat",null,"Wartość netto",null,null,"VAT",null,"Wartość brutto"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.08]
[null,null,{"$f":"Obliczenia!D58","v":"Vitocal 2xx-S 201.E06"},null,null,null,null,null,null,null,null,null,{"$f":"H21-H21*K21","v":0},null,null,0.08,null,{"$f":"M21*P21+M21","v":0},null,null,null,0.23]
[]
[]
[null,null,"Zbiornik CWU",null,null,null,null,null,null,null,null,null,{"$f":"H24-H24*K24","v":0},null,null,0.08,null,{"$f":"M24*P24+M24","v":0}]
[]
[]
[null,null,"Komponent",null,null,null,null,null,null,null,null,null,{"$f":"H27-H27*K27","v":0},null,null,0.08,null,{"$f":"M27*P27+M27","v":0}]
[]
[]
[null,null,"Komponent",null,null,null,null,null,null,null,null,null,{"$f":"H30-H30*K30","v":0},null,null,0.08,null,{"$f":"M30*P30+M30","v":0}]
[]
[]
[null,null,"Komponent",null,null,null,null,null,null,null,null,null,{"$f":"H33-H33*K33","v":0},null,null,0.08,null,{"$f":"M33*P33+M33","v":0}]
[]
[]
[null,null,"Komponent",null,null,null,null,null,null,null,null,null,{"$f":"H36-H36*K36","v":0},null,null,0.08,null,{"$f":"M36*P36+M36","v":0}]
[]
[]
[null,null,"Komponent",null,null,null,null,null,null,null,null,null,{"$f":"H39-H39*K39","v":0},null,null,0.08,null,{"$f":"M39*P39+M39","v":0}]
[]
[]
[null,null,"Komponent",null,null,null,null,null,null,null,null,null,{"$f":"H42-H42*K42","v":0},null,null,0.08,null,{"$f":"M42*P42+M42","v":0}]
[]
[]
[null,null,"Komponent",null,null,null,null,null,null,null,null,null,{"$f":"H45-H45*K45","v":0},null,null,0.08,null,{"$f":"M45*P45+M45","v":0}]
[]
[]
[null,null,"Komponent",null,null,null,null,null,null,null,null,null,{"$f":"H48-H48*K48","v":0},null,null,0.08,null,{"$f":"M48*P48+M48","v":0}]
[]
[]
[null,null,"Komponent",null,null,null,null,null,null,null,null,null,{"$f":"H51-H51*K51","v":0},null,null,0.08,null,{"$f":"M51*P51+M51","v":0}]
[]
[]
[]
[]
[null,null,"Suma",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R21+R24+R27+R30+R33+R36+R39+R42+R45+R48+R51","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,"Informacje dodatkowe"]

{"sheet":"Koszty 2024","index":4,"n_rows":250,"n_cols":27,"rows_kept":69,"cut":true,"hidden":false,"merged":[[213,9,213,10],[215,16,217,22],[210,12,210,14],[210,15,210,17],[210,18,210,20],[211,4,212,4],[211,6,212,6],[211,8,212,8],[211,9,211,11],[212,9,212,10],[156,19,157,19],[156,20,157,20],[163,3,165,20],[173,16,175,22],[181,17,186,17],[181,18,186,18],[152,6,152,8],[152,19,153,19],[152,20,153,20],[154,19,155,19],[154,20,155,20],[145,19,146,19],[145,20,146,20],[147,19,148,19],[147,20,148,20],[151,10,151,11],[151,14,151,16],[151,17,151,18],[151,19,151,20],[142,10,142,11],[142,14,142,16],[142,17,142,18],[142,19,142,20],[143,6,143,8],[143,19,144,19],[143,20,144,20],[110,4,110,5],[110,6,110,8],[110,9,110,10],[128,16,129,22],[133,10,133,11],[133,14,133,16],[133,17,133,18],[133,19,133,20],[89,7,89,9],[89,17,89,19],[91,4,91,5],[91,6,91,8],[91,9,91,10],[91,14,91,15],[91,16,91,18],[91,19,91,20],[78,7,78,8],[78,9,78,10],[78,17,78,18],[78,19,78,20],[85,3,86,7],[85,13,86,17],[62,19,62,20],[70,3,71,6],[70,13,71,14],[76,3,76,4],[76,7,76,8],[76,13,76,14],[76,17,76,19],[60,3,60,4],[60,13,60,14],[60,17,60,18],[62,7,62,8],[62,9,62,10],[62,17,62,18],[45,7,45,8],[45,9,45,10],[45,17,45,18],[45,19,45,20],[54,3,55,5],[54,13,55,15],[39,13,39,14],[41,7,41,9],[41,17,41,19],[43,7,43,9],[43,13,43,14],[26,3,28,7],[27,9,27,10],[27,11,27,13],[28,9,28,10],[37,3,38,5],[37,13,38,15],[22,9,22,10],[23,3,25,7],[24,9,24,10],[24,11,24,13],[25,9,25,10],[17,3,19,7],[18,9,18,10],[18,11,18,13],[19,9,19,10],[21,9,21,10],[21,11,21,13],[1,16,2,16],[1,17,2,18],[1,19,2,21],[6,3,8,12],[9,3,10,11],[9,19,9,20],[10,19,10,20],[134,6,134,8],[104,3,105,5],[108,7,108,9],[57,17,57,19],[58,7,58,9],[58,17,58,19],[14,3,16,7],[15,9,15,10],[15,11,15,13],[16,9,16,10]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2024-03-29"},null,"wersja 05/01/2024 URE"]
[]
[]
[]
[]
[null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!A2:C52,2,0)","v":"Kalkulator kosztów ogrzewania i energii cieplnej"}]
[]
[]
[null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!A2:C52,8,0)","v":"Taryfy i ceny paliw i energii dla 2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PL"]
[]
[]
[]
[null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$80,3,0)","v":"Powierzchnia grzewcza budynku"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Obliczenia!H17","v":139},null,"[ m2 ]"]
[null,null,null,null,null,null,null,null,null,"35 - 700"]
[null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$80,4,0)","v":"Standard wykonania budynku"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$52,9,0)","v":"Standard wykonania budynku | EU"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Obliczenia!H20","v":80},null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$89,81,0)","v":"[ kWh/m2/rok ]"},null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$52,10,0)","v":"Dom energooszczędny"},null,null,null,"50-60","[kWh/m2rok]"]
[null,null,null,null,null,null,null,null,null,"5 - 300",null,null,null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$52,11,0)","v":"Dom budowany obecnie WT2021"},null,null,null,"70-80","[kWh/m2rok]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$52,12,0)","v":"Dom istniejący, dobra izolacja cieplna"},null,null,null,"90-120","[kWh/m2rok]"]
[null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$80,5,0)","v":"Liczba mieszkańców"},null,null,null,null,null,{"$f":"Obliczenia!H32","v":4},null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$89,82,0)","v":"[ osoby ]"},null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$52,13,0)","v":"Dom istniejący, słaba izolacja cieplna"},null,null,null,"130-160","[kWh/m2rok]"]
[null,null,null,null,null,null,null,null,null,"2 - 50",null,null,null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$52,14,0)","v":"Dom istniejący, bez izolacji cieplnej"},null,null,null,"> 170","[kWh/m2rok]"]
[null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$80,6,0)","v":"Zużycie ciepłej wody użytkowej"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Obliczenia!H35","v":45},null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$89,83,0)","v":"[ litry / dobę / os ]"}]
[null,null,null,null,null,null,null,null,null,"25 - 100"]
[null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$80,7,0)","v":"Temperatura ciepłej wody użytkowej"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Obliczenia!H38","v":44},null,"[ °C ]"]
[null,null,null,null,null,null,null,null,null,"35 - 60"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"25 MJ/litra"]
[null,null,null,null,null,null,null,null,2023,{"$f":"IF(L42=TRUE,[1]PGNiG2023!K81,[1]PGNiG2023!K41)","v":5456.0315666990091},"[ zł / rok ]"]
[]
[null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$52,29,0)","v":"Cena paliwa"},null,{"$f":"5.13","v":5.13},"[ zł / litr ]",null,null,null,null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$52,29,0)","v":"Cena paliwa"},null,1430,"[ zł / tona ]"]
[]
[]
[null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$52,49,0)","v":"Zgazowanie"},null,80,"%",{"$f":"R182/F75/(F81/100)","v":9.0261160789473678},"[ m.p. ]",{"$f":"H81*F77","v":4513.0580394736835},"[ zł / rok ]",{"$f":"$F$77/600-1","v":-0.16666666666666663},null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$52,45,0)","v":"Granulat węglowy"},null,70,"%",{"$f":"R182/P75*3.6/P81*100","v":2613.2755123809525},"[ kg ]",{"$f":"IF(V77=TRUE,2000+AA81/1000*P77,T82)","v":4178.6275442971428},"[ zł / rok ]",{"$f":"P77/1799-1","v":-0.11117287381878826},null,null,{"$f":"R81","v":2613.2755123809525},{"$f":"IF(Y81<1500,Y81,1500)","v":1500},{"$f":"Y81-Z81","v":1113.2755123809525}]
[null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$52,24,0)","v":"Pompa ciepła - solanka/woda"},null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$52,25,0)","v":"Pompa ciepła - powietrze/woda"}]
[null,null,null,2023,{"$f":"[1]Tauron2023!V69","v":1.2602707560453514},"[ zł / kWh ]",null,null,2023,{"$f":"H93*E94","v":4467.1766423729032},"[ zł / rok ]",null,null,2023,{"$f":"[1]Tauron2023!AD69","v":1.2573629742923704},"[ zł / kWh ]",null,null,2023,{"$f":"R93*O94-V92","v":4759.6713193179849},"[ zł / rok ]"]
[]
[]
[null,null,null,2023,{"$f":"[1]Tauron2023!AL71","v":1.0954217810222218},"[ zł / kWh ]",null,null,2023,{"$f":"L119","v":15180.660918574784},"[ zł / rok ]",{"$f":"(H118+G118)*E119","v":15180.660918574784}]
[null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$55,15,0)","v":"Operator Systemu Dystrybucyjnego"},null,null,"TAURON"]
[]
[null,null,null,null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$52,41,0)","v":"Szacowane zużycie energii"},null,null,null,{"$f":"R135/(O135+P135)","v":1.2001479000000002},"[ zł / kWh ]",null,"G11",null,{"$f":"Tauron!H13+Tauron!L13+Tauron!P13","v":2800},"[ kWh ]",{"$f":"Tauron!Q73","v":3360.4141200000004},"[ zł / rok ]",{"$f":"IF(R135-R136>0,\"+\"&ROUND(R135-R136,0),R135-R136)","v":"+831"},{"$f":"IF(R135>R136,\"+\"&ROUND((R135-R136)/R136,3)*100&\"%\",\"-\"&ROUND((R135-R136)/R136,3)*100&\"%\")","v":"+32,9%"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"R147/(P146+O146)","v":1.0215922634335304},"[ zł / kWh ]",null,null,null,null,2023,6727.6339231191341,"[ zł / rok ]"]
[null,null,null,null,"+",null,null,null,null,null,{"$f":"R148/(O148+P148)","v":1.1485924324583034},"[ zł / kWh ]",null,"G12w",{"$f":"Tauron!I17+Tauron!M17+Tauron!Q17+Tauron!AG17+Tauron!AK17+Tauron!AO17","v":2634.1757524701006},{"$f":"Tauron!J17+Tauron!N17+Tauron!R17+Tauron!AH17+Tauron!AL17+Tauron!AP17","v":3951.2636287051514},"[ kWh ]",{"$f":"R139+T99","v":7563.9858376307884},"[ zł / rok ]",{"$f":"IF(R148-R149>0,\"+\"&ROUND(R148-R149,0),R148-R149)","v":"+990"},{"$f":"IF(R148>R149,\"+\"&ROUND((R148-R149)/R149,3)*100&\"%\",\"-\"&ROUND((R148-R149)/R149,3)*100&\"%\")","v":"+15,1%"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"R156/(P155+O155)","v":1.009050067125596},"[ zł / kWh ]",null,null,null,null,2023,{"$f":"R138+J97","v":6402.0358061161714},"[ zł / rok ]"]
[null,null,null,"Informacja Urzędu Regulacji Energetyki 15.12.2024"]
[]
[null,null,null,null,null,null,{"$f":"HLOOKUP($T$11,[1]translation!$A$2:$C$59,47,0)","v":"Zapotrzebowanie na energię do ogrzewania budynku"},null,null,null,null,null,{"$f":"J16*J19","v":11120},"[kWh]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Autor:","PanD, 2024/03"]

{"sheet":"Zmiany","index":5,"n_rows":112,"n_cols":19,"rows_kept":69,"cut":true,"hidden":false,"merged":[[18,2,18,3],[60,2,60,3],[55,2,55,3],[52,2,52,3],[109,2,109,3],[79,2,79,3],[84,2,84,3],[88,2,88,3],[94,2,94,3],[106,2,106,3],[101,2,101,3],[97,2,97,3],[76,2,76,3],[72,2,72,3],[69,2,69,3],[66,2,66,3],[63,2,63,3],[15,17,15,18],[2,15,3,16],[7,2,8,14],[10,2,11,9],[48,2,48,3],[2,12,3,12],[2,13,3,14],[15,2,15,3],[15,5,15,6],[42,2,42,3],[38,2,38,3],[31,2,31,3],[34,5,35,16],[28,2,28,3],[25,2,25,3],[21,2,21,3]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Data:   ",{"$f":"TODAY()","v":"2024-03-29"},null,{"$f":"Obliczenia!P3","v":"wersja 24/03/29"}]
[]
[]
[]
[]
[null,null,"Program doborowy pomp ciepła powietrze/woda"]
[]
[]
[null,null,"Raport wprowadzonych zmian"]
[]
[]
[]
[]
[null,null,"Termin zmiany",null,null,"Komentarz",null,null,null,null,null,null,null,null,null,null,null,"Wskaźnik"]
[]
[]
[null,null,"2024-03-29",null,null,"Aktualizacja kosztów paliw i energii wg taryfikatorów i cenników 2024",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S19=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2023-10-23",null,null,"Skorygowano dane dotyczące mocy akustycznej pomp ciepła",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S22=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,null,null,null,"Aktualizacja kosztów paliw i energii wg taryfikatorów i cenników 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S23=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2023-07-11",null,null,"Skorygowano niepoprawną formułę danych dla wykresu kosztów w zakładce \"Koszty 2023\"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S26=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2023-06-29",null,null,"Dodano dodatkowe modele pomp ciepła serii Vitocal 100-A AWO(-M)-AC-AF",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S29=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,null,null,null,"Aktualizacja ceny RCEm - obecnie szacowanie wartości średniej na bazie danych od stycznia do czerwca 2023 roku",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S33=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[null,null,null,null,null,"Dodano dodatkowe modele pomp ciepła z najnowszej oferty 04/2023 - Vitocal x5x-A A04, A06 i A08",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S34=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[null,null,"2023-01-28",null,null,"Aktualizacja kosztów paliw i energii wg taryfikatorów i cenników 2023",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S39=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[null,null,null,null,null,"Oficjalnie uwolniono możliwość kalkulacji kaskady pomp ciepła (uwaga, obecnie możliwa jest tylko kaskada hydrauliczna)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S45=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[]
[]
[]
[null,null,"2022-09-02",null,null,"Dodano możliwość obliczenia kaskady pomp ciepła pod polem \"własny wybór\"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S53=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,"2022-08-01",null,null,"Dodano dodatkowe modele pomp ciepła z najnowszej oferty 08/2022 - Vitocal 2xx-S R32 o znaczeniu E06, E08 i E10",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S56=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,null,null,null,"co ma wpływ na urealnienie szacowanej wartości SCOP"]
[]
[]
[]
[null,null,"2022-05-27",null,null,"Poprawniono błąd w obliczeniach dla pompy ciepła Vitocal 200-S D06",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S67=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[]
[null,null,"2022-03-24",null,null,"Do oferty dodano pompę ciepła serii Vitocal 15x-A o oznaczeniu 151.A16",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S77=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,null,null,null,"Dodano skrócony bilans energetyczny budynku",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S81=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[null,null,null,null,null,"Aktualizacja cen kosztów paliw",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S82=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,"2022-03-05",null,null,"Poprawiono błąd w obliczeniach SCOP dla CWU dla modelu Vitocal 2xx-S 201.D06",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S85=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,null,null,null,"Wprowadzono dodatkowy algorytm usprawniający obliczanie SCOP dla CWU zależnie od temperatury wymaganej CWU",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S86=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[null,null,null,null,null,"Dodano zakładkę \"Oferta\"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S90=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[null,null,null,null,null,"Skorygowano opis wykresu mocy pompy ciepła w zależności od wybranego systemu dystrybucji ciepła w budynku",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S92=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,"2022-02-05",null,null,"Skorygowano oznaczenie pompy ciepła Vitocal 15x-A 151.A13 co umożliwia właściwe obliczanie kosztów dla tej pompy ciepła",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S95=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[]
[null,null,null,null,null,"Uzupełniono obliczenia o bilans energii elektrycznej z instalacji PV",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S103=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[]
[null,null,"2022-01-18",null,null,"Skorygowano obliczenia bilansu dla pomp ciepła Vitocal 15x-A i 25x-A A10 dla ogrzewania grzejnikowego 45/35.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S107=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2022-01-01",null,null,"Start"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Obliczenia!Q201","v":"Autor:"},{"$f":"Obliczenia!R201","v":"PanD, 2023"}]

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

{"sheet":"Bilans","index":7,"n_rows":8766,"n_cols":95,"rows_kept":69,"cut":true,"hidden":true,"merged":[[4,51,4,52],[4,26,4,27],[4,43,4,44],[4,34,4,35],[4,37,4,38],[4,47,4,48]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,"Klimaty chłodny?",null,false,null,"Różnica",null,-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCOP CO i CWU"]
[null,null,"Wybór",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO",{"$f":"BL25","v":11542.743820777059},"kWh","CWU",{"$f":"BL30","v":2586.9767441860554},"kWh",{"$f":"ROUND((AK2+AN2)/(AN3+AK3),2)","v":3.77}]
[null,null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wybrany produkt",null,{"$f":"Obliczenia!D58","v":"Vitocal 2xx-S 201.E06"},null,null,null,null,null,null,"Warunek mocy obliczeniowej",null,null,null,null,null,{"$f":"AK2/AK7","v":3039.5457996707551},null,null,{"$f":"AN2/AN7","v":705.09532399169348}]
[null,null,"Zapotrzebowanie energii",null,null,{"$f":"Dane!E3","v":80},null,null,null,{"$f":"Budynek!$D$4*(21-F7)*12/1000","v":30.335902439024391},null,{"$f":"Budynek!$D$4*(21-F7)*12/1000","v":30.335902439024391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Budynek!D10","v":5.6989999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Długość sezonu","VTS 35",null,"COP",null,null,null,null,null,"Wybrany VTS",null,"COP","CWU",null,"COP",null,null,"Długość sezonu","VTS 55",null,"COP",null,"VTS 45",null,"COP",null,"VTS 70",null,"COP",null,null,null,-20,-15,-7,2,7,10,12,15,20,30,null,null,null,null,null,null,"Ceny","Vitocal 200-S AWB-M-E(-AC) 201.D04",{"$f":"'D04'!B25","v":31109},{"$f":"'Bilans-D04'!G7","v":3.1929303670368556},{"$f":"BX5/BY5","v":9743.0875164591125},{"$f":"BZ5","v":9743.0875164591125},null,null,null,null,null,null,null,null,null,null,null,"ilość \"h\" poniżej"]
[null,null,{"$f":"Meteo!N1","v":"Kraków"},null,"Dzień","T średnia",null,"T zasilania",null,"E wymagana-dzień12h",null,"E wymagana-noc12h",null,"Suma E",null,"Suma E (<12 C)",null,"Suma E (<15 C)",null,"Energia CWU",null,null,null,null,null,null,"EPC","E2ŹC",null,null,"D16",{"$f":"'D16'!B28","v":16.7},{"$f":"IF(AF6>=$AF$4,IF($C$3<>\"Grzejniki wysokotemperaturowe 70/55\",1,0),0)","v":1},null,"EPC","E2ŹC",null,"EPC","E2ŹC",null,null,null,null,"Epc","E2ŹC",null,null,"Epc","E2ŹC",null,null,"Epc","E2ŹC",null,null,null,null,{"$f":"'D16'!D38","v":5.6989999999999998},{"$f":"'D16'!E38","v":4.9992324695121955},{"$f":"'D16'!F38","v":3.8796044207317073},{"$f":"'D16'!G38","v":2.6200228658536586},{"$f":"'D16'!H38","v":1.9202553353658538},{"$f":"'D16'!I38","v":1.5003948170731709},{"$f":"'D16'!J38","v":1.220487804878049},{"$f":"'D16'!K38","v":0.80062728658536608},null,null,null,null,null,null,null,null,null,"Vitocal 200-S AWB-M-E(-AC) 201.D06",{"$f":"'D06'!B25","v":32980},{"$f":"'Bilans-D06'!G7","v":3.4147624749408561},{"$f":"BX6/BY6","v":9658.065602519313},{"$f":"BZ6","v":9658.065602519313},null,null,null,null,null,null,null,null,null,null,null,"0stC","-5stC","-10stC","-15stC",{"$f":"BF22","v":-12.4}]
[2,{"$f":"HLOOKUP($C$6,meteo_pelne,A7,0)","v":2.1},{"$f":"IF($E$1=FALSE,B7,IF(B7<0,B7+$I$1,B7))","v":2.1},"I",1,{"$f":"AVERAGE(C7:C30)","v":2.3583333333333329},null,{"$f":"F7*Budynek!$D$31+Budynek!$D$32","v":26.615625000000001},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F7)*12/1000","v":30.335902439024391},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F7)*12/1000","v":23.826634146341469},null,{"$f":"J7+L7","v":54.162536585365856},null,{"$f":"IF(F7=12,N7,IF(F7<12,N7,0))","v":54.162536585365856},{"$f":"IF(P7=0,\" \",P7)","v":54.162536585365856},{"$f":"IF(F7=15,N7,IF(F7<15,N7,0))","v":54.162536585365856},{"$f":"IF(R7=0,\" \",R7)","v":54.162536585365856},{"$f":"Dane!E4*(Dane!E7-10)*1/860*Dane!G4","v":7.1162790697674421},null,null,null,null,null,{"$f":"COUNT(Bilans!Q7:Q371)","v":198},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z7,\"błąd\"))))))))))))))))))))))))))))))))))","v":54.162536585365856},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA7,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!F11,\"błąd\")))))))))))))))))))))))))))))))))","v":3.7975225844688287},null,"D13",{"$f":"'D13'!B28","v":16.3},1,null,{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AA7,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AR7,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",AZ7,AV7)))","v":54.162536585365856},{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AB7,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AS7,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",BA7,AW7)))","v":0},{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AC7,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AT7,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",BB7,AX7)))","v":3.7975225844688287},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BX373,\"błąd\")))))))))))))))))))))))))))))))))","v":2586.9767441860554},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BY373,\"błąd\")))))))))))))))))))))))))))))))))","v":10.465116279069768},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-D06'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!F19,\"błąd\")))))))))))))))))))))))))))))))))","v":3.6689744721899928},null,null,{"$f":"COUNT(Bilans!S7:S371)","v":232},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR7,\"błąd\")))))))))))))))))))))))))))))))))","v":54.162536585365856},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS7,\"błąd\")))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!F15,\"błąd\")))))))))))))))))))))))))))))))))","v":2.7948571071301567},null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ7,\"błąd\")))))))))))))))))))))))))))))))))","v":54.162536585365856},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK7,\"błąd\")))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-D10'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!F28,\"błąd\")))))))))))))))))))))))))))))))))","v":3.5003638039822387},null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK7,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL7,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F32,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vitocal 200-S AWB-M-E(-AC) 201.D08",{"$f":"'D08'!B25","v":34363},{"$f":"'Bilans-D08'!G7","v":3.6369662130588587},9448.2593422552327,9448.2593422552327,null,null,null,null,null,null,null,null,null,{"$f":"F7","v":2.3583333333333329},{"$f":"_xlfn.SORTBY(wykres_temp,wykres_temp,1)","v":-11.7875},{"$f":"COUNTIFS(wym_temp2,\"<0\")","v":1868},{"$f":"COUNTIFS(wym_temp2,\"<-5\")","v":540},{"$f":"COUNTIFS(wym_temp2,\"<-10\")","v":108},{"$f":"COUNTIFS(wym_temp2,\"<-15\")","v":17},{"$f":"COUNTIFS(wym_temp2,\"<\"&BF22)","v":45}]
[3,1.7,{"$f":"IF($E$1=FALSE,B8,IF(B8<0,B8+$I$1,B8))","v":1.7},null,2,{"$f":"AVERAGE(C31:C54)","v":-0.76666666666666672},null,{"$f":"F8*Budynek!$D$31+Budynek!$D$32","v":27.787500000000001},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F8)*12/1000","v":35.421268292682932},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F8)*12/1000","v":28.911999999999999},null,{"$f":"J8+L8","v":64.333268292682931},null,{"$f":"IF(F8=12,N8,IF(F8<12,N8,0))","v":64.333268292682931},64.333268292682931,64.333268292682931,64.333268292682931,{"$f":"T7","v":7.1162790697674421},null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z8,\"błąd\"))))))))))))))))))))))))))))))))))","v":64.333268292682931},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA8,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"D10",{"$f":"'D10'!B28","v":15.55},1,null,{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AA8,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AR8,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",AZ8,AV8)))","v":64.333268292682931},{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AB8,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AS8,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",BA8,AW8)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR8,\"błąd\")))))))))))))))))))))))))))))))))","v":64.333268292682931},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS8,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ8,\"błąd\")))))))))))))))))))))))))))))))))","v":64.333268292682931},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK8,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK8,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL8,\"błąd\")))))))))))","v":"błąd"},null,null,null,"VTS35",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!N4,\"błąd\")))))))))))))))))))))))))))))))))","v":3.9},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!O4,\"błąd\")))))))))))))))))))))))))))))))))","v":4.24},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!P4,\"błąd\")))))))))))))))))))))))))))))))))","v":5.5},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!Q4,\"błąd\")))))))))))))))))))))))))))))))))","v":6.15},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!R4,\"błąd\")))))))))))))))))))))))))))))))))","v":7.5},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!S4,\"błąd\")))))))))))))))))))))))))))))))))","v":8.25},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!T4,\"błąd\")))))))))))))))))))))))))))))))))","v":8.5359999999999996},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!U4,\"błąd\")))))))))))))))))))))))))))))))))","v":8.9649999999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!V4,\"błąd\")))))))))))))))))))))))))))))))))","v":9.68},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!W4,\"błąd\")))))))))))))))))))))))))))))))))","v":11.38},null,null,null,null,null,null,null,"Vitocal 200-S AWB-E(-AC) 201.D10",{"$f":"'D10'!B25","v":43220},{"$f":"'Bilans-D10'!G7","v":3.837662295139475},11262.064422588603,11262.064422588603,null,null,null,null,null,null,null,null,null,-0.76666666666666672,-11.687499999999998]
[4,1.2,1.2,null,3,{"$f":"AVERAGE(C55:C78)","v":-1.5583333333333333},null,{"$f":"F9*Budynek!$D$31+Budynek!$D$32","v":28.084375000000001},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F9)*12/1000","v":36.709560975609762},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F9)*12/1000","v":30.200292682926833},null,66.909853658536591,null,66.909853658536591,66.909853658536591,66.909853658536591,66.909853658536591,{"$f":"T8","v":7.1162790697674421},null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z9,\"błąd\"))))))))))))))))))))))))))))))))))","v":66.909853658536591},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA9,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"D08",{"$f":"'D08'!B29","v":13.620000000000001},1,null,66.909853658536591,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR9,\"błąd\")))))))))))))))))))))))))))))))))","v":66.909853658536591},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS9,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ9,\"błąd\")))))))))))))))))))))))))))))))))","v":66.909853658536591},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK9,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK9,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL9,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vitocal 200-S AWB-E(-AC) 201.D13",{"$f":"'D13'!B25","v":51386},{"$f":"'Bilans-D13'!G7","v":3.7288163738363682},13780.780507336125,13780.780507336125,null,null,"Emisja","CO2",null,null,null,null,null,-1.5583333333333333,-10.608333333333336]
[5,0.8,0.8,null,4,{"$f":"AVERAGE(C79:C102)","v":-6.6208333333333327},null,{"$f":"F10*Budynek!$D$31+Budynek!$D$32","v":29.982812500000001},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F10)*12/1000","v":44.947853658536587},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F10)*12/1000","v":38.438585365853662},null,83.386439024390256,null,83.386439024390256,83.386439024390256,83.386439024390256,83.386439024390256,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z10,\"błąd\"))))))))))))))))))))))))))))))))))","v":83.386439024390256},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA10,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"D06",{"$f":"'D06'!B28","v":12.77},1,null,83.386439024390256,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR10,\"błąd\")))))))))))))))))))))))))))))))))","v":83.386439024390256},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS10,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ10,\"błąd\")))))))))))))))))))))))))))))))))","v":83.386439024390256},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK10,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK10,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL10,\"błąd\")))))))))))","v":"błąd"},null,null,null,"VTS55",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!N26,\"błąd\")))))))))))))))))))))))))))))))))","v":2.6427272727272726},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!O26,\"błąd\")))))))))))))))))))))))))))))))))","v":3.0109090909090908},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!P26,\"błąd\")))))))))))))))))))))))))))))))))","v":4.42},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!Q26,\"błąd\")))))))))))))))))))))))))))))))))","v":5.29},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!R26,\"błąd\")))))))))))))))))))))))))))))))))","v":6.47},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!S26,\"błąd\")))))))))))))))))))))))))))))))))","v":7.26},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!T26,\"błąd\")))))))))))))))))))))))))))))))))","v":7.7759999999999998},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!U26,\"błąd\")))))))))))))))))))))))))))))))))","v":8.5500000000000007},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!V26,\"błąd\")))))))))))))))))))))))))))))))))","v":9.84},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!W26,\"błąd\")))))))))))))))))))))))))))))))))","v":11.08},null,null,null,null,null,null,null,"Vitocal 200-S AWB-E(-AC) 201.D16",{"$f":"'D16'!B25","v":60225},{"$f":"'Bilans-D16'!G7","v":3.7128917743524021},16220.510496970886,16220.510496970886,null,null,"Węgiel kamienny, ciąg sztuczny",null,null,null,329.41595441595445,"g/kWh",null,-6.6208333333333327,-10.154166666666667]
[6,2,2,null,5,{"$f":"AVERAGE(C103:C126)","v":-5.9333333333333336},null,{"$f":"F11*Budynek!$D$31+Budynek!$D$32","v":29.725000000000001},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F11)*12/1000","v":43.829073170731718},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F11)*12/1000","v":37.319804878048785},null,81.148878048780503,null,81.148878048780503,81.148878048780503,81.148878048780503,81.148878048780503,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z11,\"błąd\"))))))))))))))))))))))))))))))))))","v":81.148878048780503},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA11,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"D04",{"$f":"'D04'!B28","v":11.49},1,null,81.148878048780503,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR11,\"błąd\")))))))))))))))))))))))))))))))))","v":81.148878048780503},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS11,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ11,\"błąd\")))))))))))))))))))))))))))))))))","v":81.148878048780503},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK11,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK11,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL11,\"błąd\")))))))))))","v":"błąd"},null,null,null,"VTS45",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!N15,\"błąd\")))))))))))))))))))))))))))))))))","v":3.23},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!O15,\"błąd\")))))))))))))))))))))))))))))))))","v":3.68},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!P15,\"błąd\")))))))))))))))))))))))))))))))))","v":4.83},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!Q15,\"błąd\")))))))))))))))))))))))))))))))))","v":5.4},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!R15,\"błąd\")))))))))))))))))))))))))))))))))","v":6.89},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!S15,\"błąd\")))))))))))))))))))))))))))))))))","v":7.69},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!T15,\"błąd\")))))))))))))))))))))))))))))))))","v":8.2320000000000011},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!U15,\"błąd\")))))))))))))))))))))))))))))))))","v":9.0450000000000017},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!V15,\"błąd\")))))))))))))))))))))))))))))))))","v":10.4},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'AWO-B06'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'AWO-B08'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'AWO-A10'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'AWO-A12'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'AWO-A14'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'AWO-A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'AWO-A18'!W15,\"błąd\")))))))))))))))))))))))))))))))))","v":11.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energia elektryczna (Łęg Kraków)",null,null,null,860.39999999311681,"g/kWh",null,-5.9333333333333336,-9.4708333333333314]
[7,3.1,3.1,null,6,{"$f":"AVERAGE(C127:C150)","v":-6.8791666666666691},null,{"$f":"F12*Budynek!$D$31+Budynek!$D$32","v":30.079687500000002},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F12)*12/1000","v":45.368243902439033},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F12)*12/1000","v":38.858975609756101},null,84.227219512195134,null,84.227219512195134,84.227219512195134,84.227219512195134,84.227219512195134,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z12,\"błąd\"))))))))))))))))))))))))))))))))))","v":84.227219512195134},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA12,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,null,null,null,null,84.227219512195134,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR12,\"błąd\")))))))))))))))))))))))))))))))))","v":84.227219512195134},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS12,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ12,\"błąd\")))))))))))))))))))))))))))))))))","v":84.227219512195134},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK12,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK12,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL12,\"błąd\")))))))))))","v":"błąd"},null,null,null,"VTS70",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!D54,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!E54,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!F54,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!G54,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!H54,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!I54,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!J54,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!K54,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!L54,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!M54,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,null,null,null,"Vitocal 100-S AWB-M-E(-AC) 101.B04",{"$f":"'B04'!B25","v":26907},{"$f":"'Bilans-B04'!G7","v":3.2573578451540581},8260.3758257721984,8260.3758257721984,null,null,null,null,null,null,null,null,null,-6.8791666666666691,-8.7416666666666671]
[8,4.3,4.3,null,7,{"$f":"AVERAGE(C151:C174)","v":-6.541666666666667},null,{"$f":"F13*Budynek!$D$31+Budynek!$D$32","v":29.953125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F13)*12/1000","v":44.819024390243911},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F13)*12/1000","v":38.309756097560978},null,83.128780487804889,null,83.128780487804889,83.128780487804889,83.128780487804889,83.128780487804889,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z13,\"błąd\"))))))))))))))))))))))))))))))))))","v":83.128780487804889},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA13,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"A16",{"$f":"'A16'!B28","v":15.483985200000001},1,null,{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AA13,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AR13,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",AZ13,AV13)))","v":83.128780487804889},0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR13,\"błąd\")))))))))))))))))))))))))))))))))","v":83.128780487804889},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS13,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ13,\"błąd\")))))))))))))))))))))))))))))))))","v":83.128780487804889},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK13,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK13,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL13,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vitocal 100-S AWB-M-E(-AC) 101.B06",{"$f":"'B06'!B25","v":28000},{"$f":"'Bilans-B06'!G7","v":3.200533942612998},8748.5402442381474,8748.5402442381474,null,null,"Na budynek",null,null,null,null,null,null,-6.541666666666667,-7.6500000000000012]
[9,4.5,4.5,null,8,{"$f":"AVERAGE(C175:C198)","v":-3.6583333333333328},null,{"$f":"F14*Budynek!$D$31+Budynek!$D$32","v":28.871874999999999},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F14)*12/1000","v":40.126926829268299},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F14)*12/1000","v":33.617658536585367},null,73.744585365853666,null,73.744585365853666,73.744585365853666,73.744585365853666,73.744585365853666,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z14,\"błąd\"))))))))))))))))))))))))))))))))))","v":73.744585365853666},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA14,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"A14",{"$f":"'A14'!B28","v":15.1411196},1,null,73.744585365853666,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR14,\"błąd\")))))))))))))))))))))))))))))))))","v":73.744585365853666},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS14,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ14,\"błąd\")))))))))))))))))))))))))))))))))","v":73.744585365853666},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK14,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK14,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL14,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,-20,-15,-7,2,7,10,12,15,20,30,null,null,null,null,null,null,null,"Vitocal 100-S AWB-M-E(-AC) 101.B08",{"$f":"'B08'!B25","v":29055},{"$f":"'Bilans-B08'!G7","v":3.382997734627498},8588.5366409207036,8588.5366409207036,null,null,"Węgiel kamienny, ciąg sztuczny",null,null,null,{"$f":"(BL25+BL30+BL35)*CH10/1000","v":4658.0027618052072},"kg",null,-3.6583333333333328,-7.3833333333333337]
[10,4.8,4.8,null,9,{"$f":"AVERAGE(C199:C222)","v":-6.0041666666666664},null,{"$f":"F15*Budynek!$D$31+Budynek!$D$32","v":29.751562499999999},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F15)*12/1000","v":43.944341463414638},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F15)*12/1000","v":37.435073170731712},null,81.379414634146343,null,81.379414634146343,81.379414634146343,81.379414634146343,81.379414634146343,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z15,\"błąd\"))))))))))))))))))))))))))))))))))","v":81.379414634146343},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA15,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"A12",{"$f":"'A12'!B28","v":14.274038000000001},1,null,81.379414634146343,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR15,\"błąd\")))))))))))))))))))))))))))))))))","v":81.379414634146343},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS15,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ15,\"błąd\")))))))))))))))))))))))))))))))))","v":81.379414634146343},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK15,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK15,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL15,\"błąd\")))))))))))","v":"błąd"},null,null,"Moc budynku",null,{"$f":"ROUND(BF6,2)","v":5.7},{"$f":"ROUND(BG6,2)","v":5},3.88,2.62,1.92,1.5,1.22,0.8,null,null,null,null,null,null,null,null,null,"Vitocal 100-S AWB-E(-AC) 101.A12",{"$f":"'A12'!B25","v":35204},{"$f":"'Bilans-A12'!G7","v":3.2081558050976144},10973.282514540733,10973.282514540733,null,null,"Energia elektryczna (Łęg Kraków)",null,null,null,{"$f":"(BL27+BL32+BL35)*CH11/1000","v":3230.8934088198353},"kg",null,-6.0041666666666664,-7.1624999999999988]
[11,5,5,null,10,{"$f":"AVERAGE(C223:C246)","v":-0.41666666666666674},null,{"$f":"F16*Budynek!$D$31+Budynek!$D$32","v":27.65625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F16)*12/1000","v":34.851707317073178},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F16)*12/1000","v":28.342439024390252},null,63.19414634146343,null,63.19414634146343,63.19414634146343,63.19414634146343,63.19414634146343,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z16,\"błąd\"))))))))))))))))))))))))))))))))))","v":63.19414634146343},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA16,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"B08",{"$f":"'B08'!B28","v":10.98},1,null,63.19414634146343,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR16,\"błąd\")))))))))))))))))))))))))))))))))","v":63.19414634146343},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS16,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ16,\"błąd\")))))))))))))))))))))))))))))))))","v":63.19414634146343},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK16,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK16,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL16,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vitocal 100-S AWB-E(-AC) 101.A14",{"$f":"'A14'!B25","v":36761},{"$f":"'Bilans-A14'!G7","v":3.2195174894231449},11418.170617419641,11418.170617419641,null,null,"Różnica",null,null,null,{"$f":"(CH15-CH14)*(-1)","v":1427.109352985372},"kg",null,-0.41666666666666674,-7.0208333333333348]
[12,5.0999999999999996,5.0999999999999996,null,11,{"$f":"AVERAGE(C247:C270)","v":-0.95833333333333337},null,{"$f":"F17*Budynek!$D$31+Budynek!$D$32","v":27.859375},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F17)*12/1000","v":35.733170731707318},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F17)*12/1000","v":29.223902439024393},null,64.957073170731718,null,64.957073170731718,64.957073170731718,64.957073170731718,64.957073170731718,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z17,\"błąd\"))))))))))))))))))))))))))))))))))","v":64.957073170731718},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA17,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"B06",{"$f":"'B06'!B28","v":8.6999999999999993},{"$f":"IF(AF17>=$AF$4,IF($C$3<>\"Grzejniki wysokotemperaturowe 70/55\",1,0),0)","v":1},null,64.957073170731718,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR17,\"błąd\")))))))))))))))))))))))))))))))))","v":64.957073170731718},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS17,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ17,\"błąd\")))))))))))))))))))))))))))))))))","v":64.957073170731718},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK17,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK17,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL17,\"błąd\")))))))))))","v":"błąd"},null,null,null,{"$f":"IF(C3=\"Grzejniki niskotemperaturowe 55/45\",\"Moc grzewcza pompy ciepła dla W55\",IF(C3=\"Ogrzewanie podłogowe\",\"Moc grzewcza pompy ciepła dla W35\",IF(C3=\"Grzejniki wysokotemperaturowe 70/55\",\"Moc grzewcza pompy ciepła dla W70\",\"Moc grzewcza pompy ciepła dla W45\")))","v":"Moc grzewcza pompy ciepła dla W35"},{"$f":"IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",ROUND(BF10,2),IF($C$3=\"Ogrzewanie podłogowe\",ROUND(BF8,2),IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",ROUND(BF12,2),ROUND(BF11,2))))","v":3.9},{"$f":"IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",ROUND(BG10,2),IF($C$3=\"Ogrzewanie podłogowe\",ROUND(BG8,2),IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",ROUND(BG12,2),ROUND(BG11,2))))","v":4.24},5.5,6.15,7.5,8.25,8.5399999999999991,8.9700000000000006,9.68,11.38,null,null,null,null,null,null,null,"Vitocal 100-S AWB-E(-AC) 101.A16",{"$f":"'A16'!B25","v":37672},{"$f":"'Bilans-A16'!G7","v":3.1503741661741018},11957.944679869528,11957.944679869528,null,null,null,null,null,null,null,null,null,-0.95833333333333337,-6.8791666666666691]
[13,5.0999999999999996,5.0999999999999996,null,12,{"$f":"AVERAGE(C271:C294)","v":-1.1375000000000002},null,{"$f":"F18*Budynek!$D$31+Budynek!$D$32","v":27.926562499999999},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F18)*12/1000","v":36.024731707317081},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F18)*12/1000","v":29.515463414634148},null,65.540195121951228,null,65.540195121951228,65.540195121951228,65.540195121951228,65.540195121951228,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z18,\"błąd\"))))))))))))))))))))))))))))))))))","v":65.540195121951228},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA18,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"B04",{"$f":"'B04'!B28","v":8.4499999999999993},{"$f":"IF(AF18>=$AF$4,IF($C$3<>\"Grzejniki wysokotemperaturowe 70/55\",1,0),0)","v":1},null,65.540195121951228,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR18,\"błąd\")))))))))))))))))))))))))))))))))","v":65.540195121951228},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS18,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ18,\"błąd\")))))))))))))))))))))))))))))))))","v":65.540195121951228},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK18,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK18,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL18,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 drzewo pochłania 7 kg CO2 rocznie",null,null,null,{"$f":"(CH16/7)","v":203.87276471219599},"sztuk",null,-1.1375000000000002,-6.6208333333333327]
[14,5.2,5.2,null,13,{"$f":"AVERAGE(C295:C318)","v":-1.6124999999999998},null,{"$f":"F19*Budynek!$D$31+Budynek!$D$32","v":28.104687500000001},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F19)*12/1000","v":36.797707317073176},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F19)*12/1000","v":30.28843902439025},null,67.086146341463433,null,67.086146341463433,67.086146341463433,67.086146341463433,67.086146341463433,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z19,\"błąd\"))))))))))))))))))))))))))))))))))","v":67.086146341463433},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA19,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,null,null,null,null,67.086146341463433,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR19,\"błąd\")))))))))))))))))))))))))))))))))","v":67.086146341463433},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS19,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ19,\"błąd\")))))))))))))))))))))))))))))))))","v":67.086146341463433},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK19,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK19,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL19,\"błąd\")))))))))))","v":"błąd"},null,null,null,{"$f":"Obliczenia!AA13","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6124999999999998,-6.541666666666667]
[15,4.7,4.7,null,14,{"$f":"AVERAGE(C319:C342)","v":-4.6791666666666671},null,{"$f":"F20*Budynek!$D$31+Budynek!$D$32","v":29.254687499999999},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F20)*12/1000","v":41.788146341463417},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F20)*12/1000","v":35.278878048780491},null,77.067024390243915,null,77.067024390243915,77.067024390243915,77.067024390243915,77.067024390243915,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z20,\"błąd\"))))))))))))))))))))))))))))))))))","v":77.067024390243915},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA20,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,null,null,null,null,77.067024390243915,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR20,\"błąd\")))))))))))))))))))))))))))))))))","v":77.067024390243915},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS20,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ20,\"błąd\")))))))))))))))))))))))))))))))))","v":77.067024390243915},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK20,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK20,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL20,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.6791666666666671,-6.4125000000000005]
[16,4.3,4.3,null,15,{"$f":"AVERAGE(C343:C366)","v":-7.6500000000000012},null,{"$f":"F21*Budynek!$D$31+Budynek!$D$32","v":30.368749999999999},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F21)*12/1000","v":46.622634146341468},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F21)*12/1000","v":40.113365853658543},null,86.736000000000018,null,86.736000000000018,86.736000000000018,86.736000000000018,86.736000000000018,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z21,\"błąd\"))))))))))))))))))))))))))))))))))","v":86.736000000000018},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA21,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,null,null,null,null,86.736000000000018,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR21,\"błąd\")))))))))))))))))))))))))))))))))","v":86.736000000000018},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS21,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ21,\"błąd\")))))))))))))))))))))))))))))))))","v":86.736000000000018},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK21,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK21,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL21,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,"Punkt biwalentny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.6500000000000012,-6.0541666666666663]
[17,3.8,3.8,null,16,{"$f":"AVERAGE(C367:C390)","v":0.57083333333333319},null,{"$f":"F22*Budynek!$D$31+Budynek!$D$32","v":27.285937499999999},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F22)*12/1000","v":33.244731707317079},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F22)*12/1000","v":26.735463414634154},null,59.980195121951233,null,59.980195121951233,59.980195121951233,59.980195121951233,59.980195121951233,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z22,\"błąd\"))))))))))))))))))))))))))))))))))","v":59.980195121951233},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA22,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A04",{"$f":"'151.A04'!B27","v":10.24},{"$f":"IF(AF22>=$AF$4,1,0)","v":1},null,59.980195121951233,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR22,\"błąd\")))))))))))))))))))))))))))))))))","v":59.980195121951233},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS22,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ22,\"błąd\")))))))))))))))))))))))))))))))))","v":59.980195121951233},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK22,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK22,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL22,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,{"$f":"IF(Obliczenia!D58=\"Vitocal 2xx-S 201.E06\",'E06'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.E08\",'E08'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.E10\",'E10'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.B04\",'B04'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.B06\",'B06'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.B08\",'B08'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.A12\",'A12'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.A14\",'A14'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.A16\",'A16'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D04\",'D04'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D06\",'D06'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D08\",'D08'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D10\",'D10'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D13\",'D13'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D16\",'D16'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A10\",'151.A10'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A13\",'151.A13'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A16\",'151.A16'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A10\",'251.A10'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A13\",'251.A13'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A08\",'151.A08'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A06\",'151.A06'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A04\",'151.A04'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A04\",'251.A04'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A06\",'251.A06'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A08\",'251.A08'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.B06\",'AWO-B06'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.B08\",'AWO-B08'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.A10\",'AWO-A10'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.A12\",'AWO-A12'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.A14\",'AWO-A14'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.A16\",'AWO-A16'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.A18\",'AWO-A18'!E44,\"błąd\")))))))))))))))))))))))))))))))))","v":-12.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.57083333333333319,-6.0125000000000002]
[18,2.7,2.7,null,17,{"$f":"AVERAGE(C391:C414)","v":-2.5208333333333335},null,{"$f":"F23*Budynek!$D$31+Budynek!$D$32","v":28.4453125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F23)*12/1000","v":38.27585365853659},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F23)*12/1000","v":31.766585365853661},null,70.042439024390248,null,70.042439024390248,70.042439024390248,70.042439024390248,70.042439024390248,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z23,\"błąd\"))))))))))))))))))))))))))))))))))","v":70.042439024390248},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA23,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A06",{"$f":"'151.A06'!B27","v":11.370000000000001},{"$f":"IF(AF23>=$AF$4,1,0)","v":1},null,70.042439024390248,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR23,\"błąd\")))))))))))))))))))))))))))))))))","v":70.042439024390248},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS23,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ23,\"błąd\")))))))))))))))))))))))))))))))))","v":70.042439024390248},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK23,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK23,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL23,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.5208333333333335,-6.0041666666666664]
[19,1.5,1.5,null,18,{"$f":"AVERAGE(C415:C438)","v":-7.1624999999999988},null,{"$f":"F24*Budynek!$D$31+Budynek!$D$32","v":30.185937500000001},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F24)*12/1000","v":45.829317073170728},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F24)*12/1000","v":39.320048780487809},null,85.149365853658537,null,85.149365853658537,85.149365853658537,85.149365853658537,85.149365853658537,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z24,\"błąd\"))))))))))))))))))))))))))))))))))","v":85.149365853658537},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA24,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A08",{"$f":"'151.A08'!B27","v":11.78},{"$f":"IF(AF24>=$AF$4,1,0)","v":1},null,85.149365853658537,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR24,\"błąd\")))))))))))))))))))))))))))))))))","v":85.149365853658537},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS24,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ24,\"błąd\")))))))))))))))))))))))))))))))))","v":85.149365853658537},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK24,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK24,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL24,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.1624999999999988,-5.9333333333333336]
[20,0.4,0.4,null,19,{"$f":"AVERAGE(C439:C462)","v":-5.270833333333333},null,{"$f":"F25*Budynek!$D$31+Budynek!$D$32","v":29.4765625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F25)*12/1000","v":42.750975609756104},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F25)*12/1000","v":36.241707317073171},null,78.992682926829275,null,78.992682926829275,78.992682926829275,78.992682926829275,78.992682926829275,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z25,\"błąd\"))))))))))))))))))))))))))))))))))","v":78.992682926829275},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA25,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A10",{"$f":"'151.A10'!B28","v":14.719999999999999},{"$f":"IF(AF25>=$AF$4,1,0)","v":1},null,78.992682926829275,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR25,\"błąd\")))))))))))))))))))))))))))))))))","v":78.992682926829275},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS25,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ25,\"błąd\")))))))))))))))))))))))))))))))))","v":78.992682926829275},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK25,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK25,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL25,\"błąd\")))))))))))","v":"błąd"},null,null,null,"SCOP PC",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!G4,\"błąd\")))))))))))))))))))))))))))))))))","v":3.7727706032464052},null,"Energia CO budynku",null,null,null,{"$f":"Q375","v":11542.743820777059},"kWh",{"$f":"(BL25-BL26)/BL37","v":0.2149579834515821},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.270833333333333,-5.8541666666666679]
[21,-0.1,-0.1,null,20,{"$f":"AVERAGE(C463:C486)","v":-7.3833333333333337},null,{"$f":"F26*Budynek!$D$31+Budynek!$D$32","v":30.268750000000001},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F26)*12/1000","v":46.188682926829273},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F26)*12/1000","v":39.679414634146347},null,85.868097560975627,null,85.868097560975627,85.868097560975627,85.868097560975627,85.868097560975627,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z26,\"błąd\"))))))))))))))))))))))))))))))))))","v":85.868097560975627},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA26,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A13",{"$f":"'151.A13'!B28","v":15.77},{"$f":"IF(AF26>=$AF$4,1,0)","v":1},null,85.868097560975627,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR26,\"błąd\")))))))))))))))))))))))))))))))))","v":85.868097560975627},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS26,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ26,\"błąd\")))))))))))))))))))))))))))))))))","v":85.868097560975627},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK26,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK26,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL26,\"błąd\")))))))))))","v":"błąd"},null,null,null,"Udział PC",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!G5,\"błąd\")))))))))))))))))))))))))))))))))","v":0.99922168097604147},null,"Energia na CO ze środowiska",null,null,null,{"$f":"BL25-BL25/AK7","v":8503.1980211063037},"kWh",{"$f":"BL26/BL37","v":0.60134981341767757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.3833333333333337,-5.270833333333333]
[22,-0.7,-0.7,null,21,{"$f":"AVERAGE(C487:C510)","v":-4.9541666666666666},null,{"$f":"F27*Budynek!$D$31+Budynek!$D$32","v":29.357812500000001},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F27)*12/1000","v":42.235658536585369},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F27)*12/1000","v":35.726390243902436},null,77.962048780487805,null,77.962048780487805,77.962048780487805,77.962048780487805,77.962048780487805,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z27,\"błąd\"))))))))))))))))))))))))))))))))))","v":77.962048780487805},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA27,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A04",{"$f":"'251.A04'!B28","v":10.54},1,null,77.962048780487805,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR27,\"błąd\")))))))))))))))))))))))))))))))))","v":77.962048780487805},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS27,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ27,\"błąd\")))))))))))))))))))))))))))))))))","v":77.962048780487805},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK27,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK27,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL27,\"błąd\")))))))))))","v":"błąd"},null,null,null,"Udział grzałki",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!G6,\"błąd\")))))))))))))))))))))))))))))))))","v":7.7831902395852914E-4},null,"Energia na CO z sieci",null,null,null,{"$f":"BL25/AK7","v":3039.5457996707551},"kWh",{"$f":"BL27/BL37","v":0.21495798345158204},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.9541666666666666,-4.9541666666666666]
[23,-1.2,-1.2,null,22,{"$f":"AVERAGE(C511:C534)","v":-1.1708333333333329},null,{"$f":"F28*Budynek!$D$31+Budynek!$D$32","v":27.939062499999999},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F28)*12/1000","v":36.078975609756107},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F28)*12/1000","v":29.569707317073174},null,65.648682926829281,null,65.648682926829281,65.648682926829281,65.648682926829281,65.648682926829281,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z28,\"błąd\"))))))))))))))))))))))))))))))))))","v":65.648682926829281},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA28,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A06",{"$f":"'251.A06'!B28","v":11.74},1,null,65.648682926829281,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR28,\"błąd\")))))))))))))))))))))))))))))))))","v":65.648682926829281},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS28,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ28,\"błąd\")))))))))))))))))))))))))))))))))","v":65.648682926829281},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK28,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK28,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL28,\"błąd\")))))))))))","v":"błąd"},null,null,null,"SCOP Instalacji",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!G7,\"błąd\")))))))))))))))))))))))))))))))))","v":3.7735495285227247},null,"energia na grzałkę",null,null,null,{"$f":"AJ373","v":0},"kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.1708333333333329,-4.9250000000000007]
[24,-1.6,-1.6,null,23,{"$f":"AVERAGE(C535:C558)","v":6.520833333333333},null,{"$f":"F29*Budynek!$D$31+Budynek!$D$32","v":25.0546875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F29)*12/1000","v":23.562195121951227},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F29)*12/1000","v":17.052926829268298},null,40.615121951219521,null,40.615121951219521,40.615121951219521,40.615121951219521,40.615121951219521,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z29,\"błąd\"))))))))))))))))))))))))))))))))))","v":40.615121951219521},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA29,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A08",{"$f":"'251.A08'!B28","v":12.49},1,null,40.615121951219521,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR29,\"błąd\")))))))))))))))))))))))))))))))))","v":40.615121951219521},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS29,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ29,\"błąd\")))))))))))))))))))))))))))))))))","v":40.615121951219521},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK29,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK29,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL29,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.520833333333333,-4.8750000000000009]
[25,-2.1,-2.1,null,24,{"$f":"AVERAGE(C559:C582)","v":3.9875000000000003},null,{"$f":"F30*Budynek!$D$31+Budynek!$D$32","v":26.004687499999999},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F30)*12/1000","v":27.68473170731707},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F30)*12/1000","v":21.175463414634148},null,48.860195121951222,null,48.860195121951222,48.860195121951222,48.860195121951222,48.860195121951222,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z30,\"błąd\"))))))))))))))))))))))))))))))))))","v":48.860195121951222},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA30,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A10",{"$f":"'251.A10'!B28","v":14.719999999999999},{"$f":"IF(AF30>=$AF$4,1,0)","v":1},null,48.860195121951222,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR30,\"błąd\")))))))))))))))))))))))))))))))))","v":48.860195121951222},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS30,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ30,\"błąd\")))))))))))))))))))))))))))))))))","v":48.860195121951222},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK30,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK30,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL30,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,null,null,"Energia CWU budynku",null,null,null,{"$f":"AL7","v":2586.9767441860554},"kWh",{"$f":"(BL30-BL31)/BL37","v":4.9864643922395251E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9875000000000003,-4.8458333333333341]
[26,-2.5,-2.5,null,25,{"$f":"AVERAGE(C583:C606)","v":2.9250000000000007},null,{"$f":"F31*Budynek!$D$31+Budynek!$D$32","v":26.403124999999999},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F31)*12/1000","v":29.413756097560981},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F31)*12/1000","v":22.904487804878048},null,52.318243902439029,null,52.318243902439029,52.318243902439029,52.318243902439029,52.318243902439029,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z31,\"błąd\"))))))))))))))))))))))))))))))))))","v":52.318243902439029},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA31,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A13",{"$f":"'251.A13'!B28","v":15.77},{"$f":"IF(AF31>=$AF$4,1,0)","v":1},null,52.318243902439029,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR31,\"błąd\")))))))))))))))))))))))))))))))))","v":52.318243902439029},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS31,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ31,\"błąd\")))))))))))))))))))))))))))))))))","v":52.318243902439029},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK31,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK31,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL31,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,null,null,"Energia na CWU ze środowiska",null,null,null,{"$f":"BL30-BL30/AN7","v":1881.8814201943619},"kWh",{"$f":"BL31/BL37","v":0.1330874616937168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9250000000000007,-4.8458333333333341]
[289,-1.3,-1.3,null,15,{"$f":"AVERAGE(C6895:C6918)","v":13.491666666666667},null,{"$f":"F294*Budynek!$D$31+Budynek!$D$32","v":22.440625000000001},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F294)*12/1000","v":12.218439024390245},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F294)*12/1000","v":5.7091707317073173},null,17.92760975609756,null,0," ",17.92760975609756,17.92760975609756,7.1162790697674421,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!Z294,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AA294,\"błąd\"))))))))))))))))))))))))))))))))))","v":0},null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AR294,\"błąd\")))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!AS294,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BJ294,\"błąd\")))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B06\",'Bilans-AWO-B06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.B08\",'Bilans-AWO-B08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A10\",'Bilans-AWO-A10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A12\",'Bilans-AWO-A12'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A14\",'Bilans-AWO-A14'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",'Bilans-AWO-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",'Bilans-AWO-A18'!BK294,\"błąd\")))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK294,\"błąd\")))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL294,\"błąd\")))))))))))","v":"błąd"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.491666666666667,15.512499999999998]
[462,-9.9,-9.9]
[597,1.6,1.6]
[1041,-2,-2]
[1186,-3.5,-3.5]
[1484,5.9,5.9]
[1775,-0.2,-0.2]
[2063,0.2,0.2]
[2364,13.3,13.3]
[2642,5.5,5.5]
[3005,9.9,9.9]
[3371,20.2,20.2]
[3584,14.2,14.2]
[3925,16.399999999999999,16.399999999999999]
[4163,16.7,{"$f":"IF($E$1=FALSE,B4168,IF(B4168<0,B4168+$I$1,B4168))","v":16.7}]
[4514,12.2,12.2]
[4742,24.1,24.1]
[4822,13.9,13.9]
[5185,11.1,11.1]
[5411,22.2,22.2]
[5764,9.1999999999999993,9.1999999999999993]
[5981,11.9,11.9]
[6418,9.3000000000000007,9.3000000000000007]
[6706,12.4,12.4]
[7007,10.4,10.4]
[7285,7.5,7.5]
[7561,4.9000000000000004,4.9000000000000004]
[7864,1.4,1.4]
[8150,8.4,8.4]
[8443,2.4,2.4]
[8524,-5.5,-5.5]
[8755,3.5,3.5]
[8756,3.6,3.6]
[8757,3.8,3.8]
[8758,4.0999999999999996,4.0999999999999996]
[8759,4.3,4.3]
[8760,4.3,4.3]
[8761,4.2,4.2]

{"sheet":"AWO-B06","index":8,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 100-A AWO-M-AC-AF 101.B06"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":5.68},{"$f":"E7*Dane!$E$26","v":5.74},{"$f":"F7*Dane!$E$26","v":5.94},{"$f":"G7*Dane!$E$26","v":6.14},{"$f":"H7*Dane!$E$26","v":6.13},{"$f":"I7*Dane!$E$26","v":6.43},{"$f":"S5*T3+S6","v":6.3919999999999995},{"$f":"$S$5*U3+$S$6","v":6.335},{"$f":"J7*Dane!$E$26","v":6.24},{"$f":"K7*Dane!$E$26","v":6.55}]
[null,"Q",null,5.68,5.74,5.94,6.14,6.13,6.43,6.24,6.55,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":1.2000000000000099E-2},{"$f":"(P4-O4)/(P3-O3)","v":2.5000000000000022E-2},{"$f":"(Q4-P4)/(Q3-P3)","v":2.2222222222222143E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":-1.9999999999999575E-3},{"$f":"(S4-R4)/(S3-R3)","v":9.9999999999999936E-2},{"$f":"(V4-S4)/($V$3-$S$3)","v":-1.8999999999999951E-2},null,null,{"$f":"(W4-V4)/(W3-V3)","v":3.0999999999999962E-2}]
[null,"COP",null,2.2799999999999998,2.46,2.82,3.89,4.9000000000000004,5.74,6.64,8.4,null,"b=",{"$f":"N4-N5*$N$3","v":5.9200000000000017},{"$f":"O4-O5*O3","v":6.1150000000000002},{"$f":"P4-P5*P3","v":6.0955555555555554},{"$f":"Q4-Q5*Q3","v":6.1439999999999992},{"$f":"R4-R5*R3","v":5.4300000000000006},{"$f":"S4-S5*$S$3","v":6.6199999999999992},null,null,{"$f":"V4-V5*V3","v":5.620000000000001}]
[null,null,null,{"$f":"D5","v":5.68},5.74,5.94,6.14,6.13,6.43,{"$f":"I7/I5*J5","v":6.24},{"$f":"J7/J5*K5","v":6.55},null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":5.68},5.74,5.94,6.14,6.13,6.43,{"$f":"T4","v":6.3919999999999995},{"$f":"U4","v":6.335},{"$f":"V5*V3+V6","v":6.24},{"$f":"W4","v":6.55}]
[null,"Q",null,{"$f":"D5*35/45","v":4.4177777777777774},5.79,5.79,6.14,5.97,6.24,6.07,6.37,null,"COP",{"$f":"D6","v":2.2799999999999998},2.46,2.82,3.89,4.9000000000000004,5.74,{"$f":"T3*S10+S11","v":5.92},{"$f":"U3*S10+S11","v":6.1899999999999995},{"$f":"J6","v":6.64},{"$f":"K6","v":8.4}]
[null,"COP",null,{"$f":"D6*35/45","v":1.7733333333333332},2.12,2.42,3.18,3.78,4.3,4.82,5.79,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":3.6000000000000032E-2},{"$f":"(P9-O9)/(P3-O3)","v":4.4999999999999984E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11888888888888892},{"$f":"(R9-Q9)/(R3-Q3)","v":0.20200000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.27999999999999997},{"$f":"(V9-S9)/($V$3-$S$3)","v":8.9999999999999941E-2},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.17600000000000007}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.0000000000000004},{"$f":"O9-O10*O3","v":3.1349999999999998},{"$f":"P9-P10*P3","v":3.652222222222222},{"$f":"Q9-Q10*Q3","v":3.4860000000000002},{"$f":"R9-R10*R3","v":2.9400000000000004},{"$f":"S9-S10*$S$3","v":4.8400000000000007},null,null,{"$f":"V9-V10*V3","v":3.1199999999999983}]
[null,"Q",null,{"$f":"D9*45/55","v":3.6145454545454543},{"$f":"E9*45/55","v":4.7372727272727273},5.78,5.94,5.95,5.93,5.92,6.29,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.6443636363636362},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.9658181818181819},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.2559999999999998},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.9279999999999999},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.4359999999999999},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.8919999999999995},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.38},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":5.258},null,"COP=",{"$f":"N10*N3+N11","v":2.2799999999999998},{"$f":"O10*O3+O11","v":2.46},2.8199999999999994,3.89,4.9000000000000004,5.74,{"$f":"T9","v":5.92},{"$f":"U9","v":6.1899999999999995},6.64,{"$f":"W9","v":8.4}]
[null,null,null,{"$f":"D12","v":3.6145454545454543},{"$f":"E12","v":4.7372727272727273},5.78,5.94,5.95,5.93,5.92,6.29,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.4509090909090909},{"$f":"E10*45/55","v":1.7345454545454546},2.0099999999999998,2.5499999999999998,2.92,3.28,3.72,4.46,null,"Q",{"$f":"D9*Dane!$E$26","v":4.4177777777777774},{"$f":"E9*Dane!$E$26","v":5.79},{"$f":"F9*Dane!$E$26","v":5.79},{"$f":"G9*Dane!$E$26","v":6.14},{"$f":"H9*Dane!$E$26","v":5.97},{"$f":"I9*Dane!$E$26","v":6.24},{"$f":"S16*T14+S17","v":6.2060000000000004},{"$f":"$S$16*U14+$S$17","v":6.1550000000000002},{"$f":"J9*Dane!$E$26","v":6.07},{"$f":"K9*Dane!$E$26","v":6.37}]
[null,"Czynnik",null,null,null,"R32",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.27444444444444455},{"$f":"(P15-O15)/(P3-O3)","v":0},{"$f":"(Q15-P15)/(Q3-P3)","v":3.8888888888888848E-2},{"$f":"(R15-Q15)/(R3-Q3)","v":-3.3999999999999989E-2},{"$f":"(S15-R15)/(S3-R3)","v":9.0000000000000149E-2},{"$f":"(V15-S15)/($V$3-$S$3)","v":-1.6999999999999994E-2},null,null,{"$f":"(W15-V15)/(W14-V14)","v":2.9999999999999982E-2}]
[null,"Napełnienie",null,null,null,0.97,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":9.9066666666666681},{"$f":"O15-O16*O3","v":5.79},{"$f":"P15-P16*P3","v":6.0622222222222222},{"$f":"Q15-Q16*Q3","v":6.2079999999999993},{"$f":"R15-R16*R3","v":5.339999999999999},{"$f":"S15-S16*$S$3","v":6.41},null,null,{"$f":"V15-V16*V14","v":5.4700000000000006}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,64,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,64,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":4.4177777777777774},{"$f":"O16*O14+O17","v":5.79},5.79,6.14,5.97,6.24,{"$f":"T15","v":6.2060000000000004},{"$f":"U15","v":6.1550000000000002},6.07,{"$f":"W15","v":6.37}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,64,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.7733333333333332},2.12,2.42,3.18,3.78,4.3,{"$f":"T14*S21+S22","v":4.4039999999999999},{"$f":"U14*S21+S22","v":4.5600000000000005},{"$f":"J10","v":4.82},{"$f":"K10","v":5.79}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":6.9333333333333386E-2},{"$f":"(P20-O20)/(P14-O14)","v":3.7499999999999978E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":8.4444444444444475E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11999999999999993},{"$f":"(S20-R20)/(S14-R14)","v":0.17333333333333334},{"$f":"(V20-S20)/($V$3-$S$3)","v":5.2000000000000046E-2},null,null,{"$f":"(W20-V20)/(W14-V14)","v":9.6999999999999975E-2}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":3.160000000000001},{"$f":"O20-O21*O14","v":2.6824999999999997},{"$f":"P20-P21*P14","v":3.0111111111111111},{"$f":"Q20-Q21*Q14","v":2.9400000000000004},{"$f":"R20-R21*R14","v":2.5666666666666664},{"$f":"S20-S21*$S$3","v":3.7799999999999994},null,null,{"$f":"V20-V21*V14","v":2.8800000000000008}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,82 | 3,89 | 4,9"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.7733333333333334},{"$f":"O21*O14+O22","v":2.12},2.42,3.18,3.78,4.3,{"$f":"T20","v":4.4039999999999999},{"$f":"U20","v":4.5600000000000005},4.82,{"$f":"W20","v":5.79}]
[null,28144,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":14.68},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":3.6145454545454543},{"$f":"E14*Dane!$E$26","v":4.7372727272727273},{"$f":"F14*Dane!$E$26","v":5.78},{"$f":"G14*Dane!$E$26","v":5.94},{"$f":"H14*Dane!$E$26","v":5.95},{"$f":"I14*Dane!$E$26","v":5.93},{"$f":"S27*T25+S28","v":5.9279999999999999},{"$f":"S27*U25+S28","v":5.9249999999999998},{"$f":"J14*Dane!$E$26","v":5.92},{"$f":"K14*Dane!$E$26","v":6.29}]
[null,{"$f":"D14+9","v":12.614545454545453},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2245454545454546},{"$f":"(P26-O26)/(P3-O3)","v":0.13034090909090912},{"$f":"(Q26-P26)/(Q3-P3)","v":1.7777777777777795E-2},{"$f":"(R26-Q26)/(R3-Q3)","v":1.9999999999999575E-3},{"$f":"(S26-R26)/(S3-R3)","v":-6.6666666666668206E-3},{"$f":"(V26-S26)/(V3-S3)","v":-9.9999999999997877E-4},null,null,{"$f":"(W26-V26)/(W25-V25)","v":3.7000000000000012E-2}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.68},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":8.1054545454545455},6.6923863636363645,5.9044444444444446,5.9360000000000008,5.9966666666666679,5.9399999999999995,null,null,{"$f":"V26-V27*V25","v":5.18}]
[null,{"$f":"D9+9","v":13.417777777777777},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":3.6145454545454534},{"$f":"O27*O25+O28","v":4.7372727272727282},5.78,5.94,5.95,5.93,{"$f":"T26","v":5.9279999999999999},{"$f":"U26","v":5.9249999999999998},5.92,{"$f":"W26","v":6.29}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.6443636363636362},1.9658181818181819,2.2559999999999998,2.9279999999999999,3.4359999999999999,3.8919999999999995,{"$f":"T25*S32+S33","v":3.9895999999999994},{"$f":"U25*S32+S33","v":4.1359999999999992},{"$f":"J13","v":4.38},{"$f":"K13","v":5.258}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":6.4290909090909135E-2},{"$f":"(P31-O31)/(P25-O25)","v":3.6272727272727234E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":7.4666666666666687E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1016},{"$f":"(S31-R31)/(S25-R25)","v":0.15199999999999983},{"$f":"(V31-S31)/($V$3-$S$3)","v":4.8800000000000045E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":8.7800000000000017E-2}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.9301818181818189},{"$f":"O31-O32*O25","v":2.5099090909090904},{"$f":"P31-P32*P25","v":2.7786666666666666},{"$f":"Q31-Q32*Q25","v":2.7248000000000001},{"$f":"R31-R32*R25","v":2.3720000000000012},{"$f":"S31-S32*$S$3","v":3.403999999999999},null,null,{"$f":"V31-V32*V25","v":2.6239999999999997}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.6443636363636362},{"$f":"O32*O25+O33","v":1.9658181818181819},2.2559999999999998,2.9279999999999999,3.4359999999999999,3.8919999999999995,{"$f":"T31","v":3.9895999999999994},{"$f":"U31","v":4.1359999999999992},4.38,{"$f":"W31","v":5.258}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-19.874961753183889},-19.490765598214573,-19.704709888557069,-23.515677228652713,-10.544001473862766,-30.756199154331355,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-30.756199154331355},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-30.756199154331355},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-15.911168972450977},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-15.911168972450977}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-19.874961753183889},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-19.874961753183889},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-19.899999999999999}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"AWO-B08","index":9,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 100-A AWO-M-AC-AF 101.B08"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":6.31},{"$f":"E7*Dane!$E$26","v":6.4},{"$f":"F7*Dane!$E$26","v":6.53},{"$f":"G7*Dane!$E$26","v":6.82},{"$f":"H7*Dane!$E$26","v":7.81},{"$f":"I7*Dane!$E$26","v":8.1300000000000008},{"$f":"S5*T3+S6","v":8.1000000000000014},{"$f":"$S$5*U3+$S$6","v":8.0549999999999997},{"$f":"J7*Dane!$E$26","v":7.98},{"$f":"K7*Dane!$E$26","v":8.34}]
[null,"Q",null,6.31,6.4,6.53,6.82,7.81,8.1300000000000008,7.98,8.34,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":1.8000000000000148E-2},{"$f":"(P4-O4)/(P3-O3)","v":1.6249999999999987E-2},{"$f":"(Q4-P4)/(Q3-P3)","v":3.2222222222222228E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":0.19799999999999987},{"$f":"(S4-R4)/(S3-R3)","v":0.10666666666666706},{"$f":"(V4-S4)/($V$3-$S$3)","v":-1.5000000000000036E-2},null,null,{"$f":"(W4-V4)/(W3-V3)","v":3.5999999999999942E-2}]
[null,"COP",null,2.25,2.46,2.85,3.77,4.57,5.31,6.05,7.65,null,"b=",{"$f":"N4-N5*$N$3","v":6.6700000000000026},{"$f":"O4-O5*O3","v":6.6437499999999998},{"$f":"P4-P5*P3","v":6.7555555555555555},{"$f":"Q4-Q5*Q3","v":6.4240000000000004},{"$f":"R4-R5*R3","v":7.0633333333333299},{"$f":"S4-S5*$S$3","v":8.2800000000000011},null,null,{"$f":"V4-V5*V3","v":7.2600000000000016}]
[null,null,null,{"$f":"D5","v":6.31},6.4,6.53,6.82,7.81,8.1300000000000008,{"$f":"I7/I5*J5","v":7.98},{"$f":"J7/J5*K5","v":8.34},null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":6.31},6.4,6.53,6.82,7.81,8.1300000000000008,{"$f":"T4","v":8.1000000000000014},{"$f":"U4","v":8.0549999999999997},{"$f":"V5*V3+V6","v":7.98},{"$f":"W4","v":8.34}]
[null,"Q",null,{"$f":"D5*35/45","v":4.9077777777777776},6.33,6.5,6.79,7.71,7.98,7.79,8.14,null,"COP",{"$f":"D6","v":2.25},2.46,2.85,3.77,4.57,5.31,{"$f":"T3*S10+S11","v":5.4580000000000002},{"$f":"U3*S10+S11","v":5.68},{"$f":"J6","v":6.05},{"$f":"K6","v":7.65}]
[null,"COP",null,{"$f":"D6*35/45","v":1.75},2.16,2.4,3.09,3.65,4.13,4.5599999999999996,5.46,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":4.1999999999999996E-2},{"$f":"(P9-O9)/(P3-O3)","v":4.8750000000000016E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10222222222222221},{"$f":"(R9-Q9)/(R3-Q3)","v":0.16000000000000006},{"$f":"(S9-R9)/(S3-R3)","v":0.24666666666666645},{"$f":"(V9-S9)/($V$3-$S$3)","v":7.4000000000000024E-2},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.16000000000000006}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.09},{"$f":"O9-O10*O3","v":3.1912500000000001},{"$f":"P9-P10*P3","v":3.5655555555555556},{"$f":"Q9-Q10*Q3","v":3.4499999999999997},{"$f":"R9-R10*R3","v":2.843333333333335},{"$f":"S9-S10*$S$3","v":4.5699999999999994},null,null,{"$f":"V9-V10*V3","v":2.8499999999999988}]
[null,"Q",null,{"$f":"D9*45/55","v":4.0154545454545456},{"$f":"E9*45/55","v":5.1790909090909096},6.47,6.72,7.63,7.7,7.62,8.02,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.6227272727272728},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":2.0029090909090908},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.2679999999999998},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.8659999999999997},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.3540000000000001},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.774},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.1520000000000001},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":4.92},null,"COP=",{"$f":"N10*N3+N11","v":2.25},{"$f":"O10*O3+O11","v":2.46},2.85,3.77,4.57,5.31,{"$f":"T9","v":5.4580000000000002},{"$f":"U9","v":5.68},6.05,{"$f":"W9","v":7.65}]
[null,null,null,{"$f":"D12","v":4.0154545454545456},{"$f":"E12","v":5.1790909090909096},6.47,6.72,7.63,7.7,7.62,8.02,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.4318181818181819},{"$f":"E10*45/55","v":1.7672727272727273},2.0699999999999998,2.5299999999999998,2.91,3.24,3.54,4.1100000000000003,null,"Q",{"$f":"D9*Dane!$E$26","v":4.9077777777777776},{"$f":"E9*Dane!$E$26","v":6.33},{"$f":"F9*Dane!$E$26","v":6.5},{"$f":"G9*Dane!$E$26","v":6.79},{"$f":"H9*Dane!$E$26","v":7.71},{"$f":"I9*Dane!$E$26","v":7.98},{"$f":"S16*T14+S17","v":7.9420000000000011},{"$f":"$S$16*U14+$S$17","v":7.8850000000000016},{"$f":"J9*Dane!$E$26","v":7.79},{"$f":"K9*Dane!$E$26","v":8.14}]
[null,"Czynnik",null,null,null,"R32",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.2844444444444445},{"$f":"(P15-O15)/(P3-O3)","v":2.1249999999999991E-2},{"$f":"(Q15-P15)/(Q3-P3)","v":3.2222222222222228E-2},{"$f":"(R15-Q15)/(R3-Q3)","v":0.184},{"$f":"(S15-R15)/(S3-R3)","v":9.0000000000000149E-2},{"$f":"(V15-S15)/($V$3-$S$3)","v":-1.9000000000000038E-2},null,null,{"$f":"(W15-V15)/(W14-V14)","v":3.5000000000000052E-2}]
[null,"Napełnienie",null,null,null,0.97,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":10.596666666666668},{"$f":"O15-O16*O3","v":6.6487499999999997},{"$f":"P15-P16*P3","v":6.7255555555555553},{"$f":"Q15-Q16*Q3","v":6.4219999999999997},{"$f":"R15-R16*R3","v":7.0799999999999992},{"$f":"S15-S16*$S$3","v":8.1700000000000017},null,null,{"$f":"V15-V16*V14","v":7.089999999999999}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,64,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,64,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":4.9077777777777776},{"$f":"O16*O14+O17","v":6.33},6.5,6.79,7.71,7.9800000000000013,{"$f":"T15","v":7.9420000000000011},{"$f":"U15","v":7.8850000000000016},7.79,{"$f":"W15","v":8.14}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,64,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.75},2.16,2.4,3.09,3.65,4.13,{"$f":"T14*S21+S22","v":4.2159999999999993},{"$f":"U14*S21+S22","v":4.3449999999999998},{"$f":"J10","v":4.5599999999999996},{"$f":"K10","v":5.46}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":8.2000000000000031E-2},{"$f":"(P20-O20)/(P14-O14)","v":2.9999999999999971E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":7.6666666666666661E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11200000000000002},{"$f":"(S20-R20)/(S14-R14)","v":0.16},{"$f":"(V20-S20)/($V$3-$S$3)","v":4.2999999999999969E-2},null,null,{"$f":"(W20-V20)/(W14-V14)","v":9.0000000000000038E-2}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":3.3900000000000006},{"$f":"O20-O21*O14","v":2.61},{"$f":"P20-P21*P14","v":2.9366666666666665},{"$f":"Q20-Q21*Q14","v":2.8659999999999997},{"$f":"R20-R21*R14","v":2.5299999999999998},{"$f":"S20-S21*$S$3","v":3.7},null,null,{"$f":"V20-V21*V14","v":2.7599999999999989}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,85 | 3,77 | 4,57"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.75},{"$f":"O21*O14+O22","v":2.16},2.4,3.09,3.65,4.13,{"$f":"T20","v":4.2159999999999993},{"$f":"U20","v":4.3449999999999998},4.5599999999999996,{"$f":"W20","v":5.46}]
[null,29027,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.309999999999999},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":4.0154545454545456},{"$f":"E14*Dane!$E$26","v":5.1790909090909096},{"$f":"F14*Dane!$E$26","v":6.47},{"$f":"G14*Dane!$E$26","v":6.72},{"$f":"H14*Dane!$E$26","v":7.63},{"$f":"I14*Dane!$E$26","v":7.7},{"$f":"S27*T25+S28","v":7.6840000000000002},{"$f":"S27*U25+S28","v":7.66},{"$f":"J14*Dane!$E$26","v":7.62},{"$f":"K14*Dane!$E$26","v":8.02}]
[null,{"$f":"D14+9","v":13.015454545454546},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.23272727272727281},{"$f":"(P26-O26)/(P3-O3)","v":0.16136363636363626},{"$f":"(Q26-P26)/(Q3-P3)","v":2.7777777777777776E-2},{"$f":"(R26-Q26)/(R3-Q3)","v":0.18200000000000002},{"$f":"(S26-R26)/(S3-R3)","v":2.3333333333333428E-2},{"$f":"(V26-S26)/(V3-S3)","v":-8.0000000000000071E-3},null,null,{"$f":"(W26-V26)/(W25-V25)","v":3.9999999999999945E-2}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.309999999999999},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":8.6700000000000017},7.5995454545454537,6.6644444444444444,6.3559999999999999,7.4666666666666659,7.78,null,null,{"$f":"V26-V27*V25","v":6.8200000000000012}]
[null,{"$f":"D9+9","v":13.907777777777778},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":4.0154545454545456},{"$f":"O27*O25+O28","v":5.1790909090909096},6.47,6.72,7.63,7.7,{"$f":"T26","v":7.6840000000000002},{"$f":"U26","v":7.66},7.62,{"$f":"W26","v":8.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.6227272727272728},2.0029090909090908,2.2679999999999998,2.8659999999999997,3.3540000000000001,3.774,{"$f":"T25*S32+S33","v":3.8496000000000001},{"$f":"U25*S32+S33","v":3.9630000000000001},{"$f":"J13","v":4.1520000000000001},{"$f":"K13","v":4.92}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":7.6036363636363596E-2},{"$f":"(P31-O31)/(P25-O25)","v":3.313636363636363E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":6.6444444444444431E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":9.7600000000000089E-2},{"$f":"(S31-R31)/(S25-R25)","v":0.13999999999999999},{"$f":"(V31-S31)/($V$3-$S$3)","v":3.7800000000000014E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":7.6799999999999979E-2}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":3.1434545454545448},{"$f":"O31-O32*O25","v":2.4999545454545453},{"$f":"P31-P32*P25","v":2.7331111111111106},{"$f":"Q31-Q32*Q25","v":2.6707999999999994},{"$f":"R31-R32*R25","v":2.3740000000000001},{"$f":"S31-S32*$S$3","v":3.3959999999999999},null,null,{"$f":"V31-V32*V25","v":2.6160000000000005}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.622727272727273},{"$f":"O32*O25+O33","v":2.0029090909090908},2.2679999999999998,2.8659999999999997,3.3540000000000001,3.774,{"$f":"T31","v":3.8496000000000001},{"$f":"U31","v":3.9630000000000001},4.1520000000000001,{"$f":"W31","v":4.92}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-23.868226892175542},-23.967580597153301,-22.393549399400211,-10.427677353150132,-16.88184469510049,-43.056575921531817,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-43.056575921531817},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-43.056575921531817},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-24.779671736314782},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-24.779671736314782}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"AWO-A10","index":10,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 100-A AWO-M-AC-AF 101.A10"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":8.2899999999999991},{"$f":"E7*Dane!$E$26","v":8.25},{"$f":"F7*Dane!$E$26","v":8.3000000000000007},{"$f":"G7*Dane!$E$26","v":9.1999999999999993},{"$f":"H7*Dane!$E$26","v":10.1},{"$f":"I7*Dane!$E$26","v":10.7},{"$f":"S5*T3+S6","v":10.68},{"$f":"$S$5*U3+$S$6","v":10.649999999999999},{"$f":"J7*Dane!$E$26","v":10.6},{"$f":"K7*Dane!$E$26","v":11}]
[null,"Q",null,8.2899999999999991,8.25,8.3000000000000007,9.1999999999999993,10.1,10.7,10.6,11,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":-7.9999999999998302E-3},{"$f":"(P4-O4)/(P3-O3)","v":6.2500000000000888E-3},{"$f":"(Q4-P4)/(Q3-P3)","v":9.9999999999999839E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S4-R4)/(S3-R3)","v":0.19999999999999987},{"$f":"(V4-S4)/($V$3-$S$3)","v":-9.9999999999999638E-3},null,null,{"$f":"(W4-V4)/(W3-V3)","v":4.0000000000000036E-2}]
[null,"COP",null,2.35,2.5299999999999998,2.9,3.78,4.43,5.14,5.87,7.54,null,"b=",{"$f":"N4-N5*$N$3","v":8.1300000000000026},{"$f":"O4-O5*O3","v":8.3437500000000018},{"$f":"P4-P5*P3","v":9},{"$f":"Q4-Q5*Q3","v":8.84},{"$f":"R4-R5*R3","v":8.7000000000000011},{"$f":"S4-S5*$S$3","v":10.799999999999999},null,null,{"$f":"V4-V5*V3","v":9.7999999999999989}]
[null,null,null,{"$f":"D5","v":8.2899999999999991},8.25,8.3000000000000007,9.1999999999999993,10.1,10.7,{"$f":"I7/I5*J5","v":10.6},{"$f":"J7/J5*K5","v":11},null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":8.2899999999999991},8.25,8.3000000000000007,9.1999999999999993,10.1,10.7,{"$f":"T4","v":10.68},{"$f":"U4","v":10.649999999999999},{"$f":"V5*V3+V6","v":10.6},{"$f":"W4","v":11}]
[null,"Q",null,{"$f":"D5*35/45","v":6.4477777777777776},8.33,8.23,9.41,9.76,10.5,10.3,10.7,null,"COP",{"$f":"D6","v":2.35},2.5299999999999998,2.9,3.78,4.43,5.14,{"$f":"T3*S10+S11","v":5.2859999999999996},{"$f":"U3*S10+S11","v":5.5049999999999999},{"$f":"J6","v":5.87},{"$f":"K6","v":7.54}]
[null,"COP",null,{"$f":"D6*35/45","v":1.8277777777777777},2.17,2.44,3.03,3.48,3.9,4.37,5.3,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":3.5999999999999942E-2},{"$f":"(P9-O9)/(P3-O3)","v":4.6250000000000013E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":9.7777777777777769E-2},{"$f":"(R9-Q9)/(R3-Q3)","v":0.12999999999999998},{"$f":"(S9-R9)/(S3-R3)","v":0.23666666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":7.3000000000000037E-2},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.16699999999999998}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.069999999999999},{"$f":"O9-O10*O3","v":3.2237499999999999},{"$f":"P9-P10*P3","v":3.5844444444444443},{"$f":"Q9-Q10*Q3","v":3.52},{"$f":"R9-R10*R3","v":2.773333333333333},{"$f":"S9-S10*$S$3","v":4.4099999999999993},null,null,{"$f":"V9-V10*V3","v":2.5300000000000002}]
[null,"Q",null,{"$f":"D9*45/55","v":5.2754545454545454},{"$f":"E9*45/55","v":6.8154545454545454},8.26,9.01,9.73,10.199999999999999,10,10.4,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.6948484848484848},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":2.0121818181818183},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.2640000000000002},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.8099999999999996},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.2},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.5759999999999996},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":3.9859999999999998},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":4.7919999999999998},null,"COP=",{"$f":"N10*N3+N11","v":2.35},{"$f":"O10*O3+O11","v":2.5299999999999998},2.9,3.78,4.43,5.14,{"$f":"T9","v":5.2859999999999996},{"$f":"U9","v":5.5049999999999999},5.87,{"$f":"W9","v":7.54}]
[null,null,null,{"$f":"D12","v":5.2754545454545454},{"$f":"E12","v":6.8154545454545454},8.26,9.01,9.73,10.199999999999999,10,10.4,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.4954545454545454},{"$f":"E10*45/55","v":1.7754545454545454},2,2.48,2.78,3.09,3.41,4.03,null,"Q",{"$f":"D9*Dane!$E$26","v":6.4477777777777776},{"$f":"E9*Dane!$E$26","v":8.33},{"$f":"F9*Dane!$E$26","v":8.23},{"$f":"G9*Dane!$E$26","v":9.41},{"$f":"H9*Dane!$E$26","v":9.76},{"$f":"I9*Dane!$E$26","v":10.5},{"$f":"S16*T14+S17","v":10.46},{"$f":"$S$16*U14+$S$17","v":10.4},{"$f":"J9*Dane!$E$26","v":10.3},{"$f":"K9*Dane!$E$26","v":10.7}]
[null,"Czynnik",null,null,null,"R32",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.37644444444444447},{"$f":"(P15-O15)/(P3-O3)","v":-1.2499999999999956E-2},{"$f":"(Q15-P15)/(Q3-P3)","v":0.13111111111111107},{"$f":"(R15-Q15)/(R3-Q3)","v":6.9999999999999923E-2},{"$f":"(S15-R15)/(S3-R3)","v":0.24666666666666673},{"$f":"(V15-S15)/($V$3-$S$3)","v":-1.9999999999999928E-2},null,null,{"$f":"(W15-V15)/(W14-V14)","v":3.9999999999999855E-2}]
[null,"Napełnienie",null,null,null,2.5,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":13.976666666666667},{"$f":"O15-O16*O3","v":8.1425000000000001},{"$f":"P15-P16*P3","v":9.1477777777777778},{"$f":"Q15-Q16*Q3","v":9.27},{"$f":"R15-R16*R3","v":8.0333333333333332},{"$f":"S15-S16*$S$3","v":10.7},null,null,{"$f":"V15-V16*V14","v":9.5000000000000036}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,64,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,64,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":6.4477777777777767},{"$f":"O16*O14+O17","v":8.33},8.23,9.41,9.76,10.5,{"$f":"T15","v":10.46},{"$f":"U15","v":10.4},10.3,{"$f":"W15","v":10.7}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,64,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.8277777777777777},2.17,2.44,3.03,3.48,3.9,{"$f":"T14*S21+S22","v":3.9939999999999998},{"$f":"U14*S21+S22","v":4.1349999999999998},{"$f":"J10","v":4.37},{"$f":"K10","v":5.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":6.8444444444444447E-2},{"$f":"(P20-O20)/(P14-O14)","v":3.3750000000000002E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":6.5555555555555534E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":9.0000000000000038E-2},{"$f":"(S20-R20)/(S14-R14)","v":0.13999999999999999},{"$f":"(V20-S20)/($V$3-$S$3)","v":4.7000000000000021E-2},null,null,{"$f":"(W20-V20)/(W14-V14)","v":9.2999999999999972E-2}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":3.1966666666666663},{"$f":"O20-O21*O14","v":2.67625},{"$f":"P20-P21*P14","v":2.8988888888888886},{"$f":"Q20-Q21*Q14","v":2.8499999999999996},{"$f":"R20-R21*R14","v":2.5},{"$f":"S20-S21*$S$3","v":3.4299999999999997},null,null,{"$f":"V20-V21*V14","v":2.5100000000000007}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,9 | 3,78 | 4,43"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.8277777777777775},{"$f":"O21*O14+O22","v":2.17},2.44,3.03,3.48,3.9,{"$f":"T20","v":3.9939999999999998},{"$f":"U20","v":4.1349999999999998},4.37,{"$f":"W20","v":5.3}]
[null,31405,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":17.29},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":5.2754545454545454},{"$f":"E14*Dane!$E$26","v":6.8154545454545454},{"$f":"F14*Dane!$E$26","v":8.26},{"$f":"G14*Dane!$E$26","v":9.01},{"$f":"H14*Dane!$E$26","v":9.73},{"$f":"I14*Dane!$E$26","v":10.199999999999999},{"$f":"S27*T25+S28","v":10.16},{"$f":"S27*U25+S28","v":10.1},{"$f":"J14*Dane!$E$26","v":10},{"$f":"K14*Dane!$E$26","v":10.4}]
[null,{"$f":"D14+9","v":14.275454545454545},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.308},{"$f":"(P26-O26)/(P3-O3)","v":0.18056818181818179},{"$f":"(Q26-P26)/(Q3-P3)","v":8.3333333333333329E-2},{"$f":"(R26-Q26)/(R3-Q3)","v":0.14400000000000013},{"$f":"(S26-R26)/(S3-R3)","v":0.15666666666666629},{"$f":"(V26-S26)/(V3-S3)","v":-1.9999999999999928E-2},null,null,{"$f":"(W26-V26)/(W25-V25)","v":4.0000000000000036E-2}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":17.29},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":11.435454545454546},9.5239772727272722,8.8433333333333337,8.7219999999999995,8.6333333333333364,10.399999999999999,null,null,{"$f":"V26-V27*V25","v":9.1999999999999993}]
[null,{"$f":"D9+9","v":15.447777777777777},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":5.2754545454545454},{"$f":"O27*O25+O28","v":6.8154545454545454},8.26,9.01,9.73,10.199999999999999,{"$f":"T26","v":10.16},{"$f":"U26","v":10.1},10,{"$f":"W26","v":10.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.6948484848484848},2.0121818181818183,2.2640000000000002,2.8099999999999996,3.2,3.5759999999999996,{"$f":"T25*S32+S33","v":3.6579999999999995},{"$f":"U25*S32+S33","v":3.7809999999999997},{"$f":"J13","v":3.9859999999999998},{"$f":"K13","v":4.7919999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":6.3466666666666699E-2},{"$f":"(P31-O31)/(P25-O25)","v":3.1477272727272743E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":6.0666666666666598E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":7.8000000000000111E-2},{"$f":"(S31-R31)/(S25-R25)","v":0.12533333333333316},{"$f":"(V31-S31)/($V$3-$S$3)","v":4.1000000000000016E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":8.0600000000000005E-2}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.9641818181818187},{"$f":"O31-O32*O25","v":2.4843409090909097},{"$f":"P31-P32*P25","v":2.6886666666666663},{"$f":"Q31-Q32*Q25","v":2.6539999999999995},{"$f":"R31-R32*R25","v":2.322666666666668},{"$f":"S31-S32*$S$3","v":3.1659999999999995},null,null,{"$f":"V31-V32*V25","v":2.3739999999999997}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.6948484848484848},{"$f":"O32*O25+O33","v":2.0121818181818183},2.2640000000000002,2.8099999999999996,3.2,3.5759999999999996,{"$f":"T31","v":3.6579999999999995},{"$f":"U31","v":3.7809999999999997},3.9859999999999998,{"$f":"W31","v":4.7919999999999998}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-39.635704094776521},-37.234538810024027,-25.421883685546316,-18.565416564430329,-17.061362856739297,-60.791511973677238,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-60.791511973677238},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-60.791511973677238},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-38.3436270378104},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-38.3436270378104}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"AWO-A12","index":11,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 100-A AWO-M-AC-AF 101.A12"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":9},{"$f":"E7*Dane!$E$26","v":8.9},{"$f":"F7*Dane!$E$26","v":8.9},{"$f":"G7*Dane!$E$26","v":10.3},{"$f":"H7*Dane!$E$26","v":11.8},{"$f":"I7*Dane!$E$26","v":12.3},{"$f":"S5*T3+S6","v":12},{"$f":"$S$5*U3+$S$6","v":11.55},{"$f":"J7*Dane!$E$26","v":10.8},{"$f":"K7*Dane!$E$26","v":11.1}]
[null,"Q",null,9,8.9,8.9,10.3,11.8,12.3,10.8,11.1,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":-1.9999999999999928E-2},{"$f":"(P4-O4)/(P3-O3)","v":0},{"$f":"(Q4-P4)/(Q3-P3)","v":0.15555555555555559},{"$f":"(R4-Q4)/(R3-Q3)","v":0.3},{"$f":"(S4-R4)/(S3-R3)","v":0.16666666666666666},{"$f":"(V4-S4)/($V$3-$S$3)","v":-0.15},null,null,{"$f":"(W4-V4)/(W3-V3)","v":2.9999999999999895E-2}]
[null,"COP",null,2.27,2.4700000000000002,2.85,3.71,4.32,5.15,6.04,7.96,null,"b=",{"$f":"N4-N5*$N$3","v":8.6000000000000014},{"$f":"O4-O5*O3","v":8.9},{"$f":"P4-P5*P3","v":9.9888888888888889},{"$f":"Q4-Q5*Q3","v":9.7000000000000011},{"$f":"R4-R5*R3","v":10.633333333333335},{"$f":"S4-S5*$S$3","v":13.8},null,null,{"$f":"V4-V5*V3","v":10.200000000000003}]
[null,null,null,{"$f":"D5","v":9},8.9,8.9,10.3,11.8,12.3,{"$f":"I7/I5*J5","v":10.8},{"$f":"J7/J5*K5","v":11.1},null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":9},8.9,8.9,10.3,11.8,12.3,{"$f":"T4","v":12},{"$f":"U4","v":11.55},{"$f":"V5*V3+V6","v":10.8},{"$f":"W4","v":11.1}]
[null,"Q",null,{"$f":"D5*35/45","v":7},9,8.9,10.4,11.5,12,10.6,10.8,null,"COP",{"$f":"D6","v":2.27},2.4700000000000002,2.85,3.71,4.32,5.15,{"$f":"T3*S10+S11","v":5.3280000000000003},{"$f":"U3*S10+S11","v":5.5950000000000006},{"$f":"J6","v":6.04},{"$f":"K6","v":7.96}]
[null,"COP",null,{"$f":"D6*35/45","v":1.7655555555555555},2.12,2.39,3.02,3.44,3.94,4.5,5.6,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":4.0000000000000036E-2},{"$f":"(P9-O9)/(P3-O3)","v":4.7499999999999987E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":9.5555555555555546E-2},{"$f":"(R9-Q9)/(R3-Q3)","v":0.12200000000000007},{"$f":"(S9-R9)/(S3-R3)","v":0.27666666666666667},{"$f":"(V9-S9)/($V$3-$S$3)","v":8.8999999999999968E-2},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.192}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.0700000000000007},{"$f":"O9-O10*O3","v":3.1825000000000001},{"$f":"P9-P10*P3","v":3.5188888888888892},{"$f":"Q9-Q10*Q3","v":3.4659999999999997},{"$f":"R9-R10*R3","v":2.3833333333333337},{"$f":"S9-S10*$S$3","v":4.2600000000000007},null,null,{"$f":"V9-V10*V3","v":2.2000000000000002}]
[null,"Q",null,{"$f":"D9*45/55","v":5.7272727272727275},{"$f":"E9*45/55","v":7.3636363636363633},8.8000000000000007,10.199999999999999,11.4,11.7,10.3,10.5,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.637151515151515},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.9658181818181819},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.25},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.8079999999999998},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.1760000000000002},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.62},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.1120000000000001},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":5.0679999999999996},null,"COP=",{"$f":"N10*N3+N11","v":2.27},{"$f":"O10*O3+O11","v":2.4700000000000002},2.8500000000000005,3.71,4.32,5.15,{"$f":"T9","v":5.3280000000000003},{"$f":"U9","v":5.5950000000000006},6.04,{"$f":"W9","v":7.96}]
[null,null,null,{"$f":"D12","v":5.7272727272727275},{"$f":"E12","v":7.3636363636363633},8.8000000000000007,10.199999999999999,11.4,11.7,10.3,10.5,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.4445454545454546},{"$f":"E10*45/55","v":1.7345454545454546},2.04,2.4900000000000002,2.78,3.14,3.53,4.2699999999999996,null,"Q",{"$f":"D9*Dane!$E$26","v":7},{"$f":"E9*Dane!$E$26","v":9},{"$f":"F9*Dane!$E$26","v":8.9},{"$f":"G9*Dane!$E$26","v":10.4},{"$f":"H9*Dane!$E$26","v":11.5},{"$f":"I9*Dane!$E$26","v":12},{"$f":"S16*T14+S17","v":11.719999999999999},{"$f":"$S$16*U14+$S$17","v":11.3},{"$f":"J9*Dane!$E$26","v":10.6},{"$f":"K9*Dane!$E$26","v":10.8}]
[null,"Czynnik",null,null,null,"R32",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.4},{"$f":"(P15-O15)/(P3-O3)","v":-1.2499999999999956E-2},{"$f":"(Q15-P15)/(Q3-P3)","v":0.16666666666666666},{"$f":"(R15-Q15)/(R3-Q3)","v":0.21999999999999992},{"$f":"(S15-R15)/(S3-R3)","v":0.16666666666666666},{"$f":"(V15-S15)/($V$3-$S$3)","v":-0.14000000000000004},null,null,{"$f":"(W15-V15)/(W14-V14)","v":2.0000000000000108E-2}]
[null,"Napełnienie",null,null,null,2.5,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":15},{"$f":"O15-O16*O3","v":8.8125},{"$f":"P15-P16*P3","v":10.066666666666666},{"$f":"Q15-Q16*Q3","v":9.9600000000000009},{"$f":"R15-R16*R3","v":10.333333333333334},{"$f":"S15-S16*$S$3","v":13.4},null,null,{"$f":"V15-V16*V14","v":10.199999999999998}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,65,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,65,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":7},{"$f":"O16*O14+O17","v":9},8.9,10.4,11.5,12,{"$f":"T15","v":11.719999999999999},{"$f":"U15","v":11.3},10.6,{"$f":"W15","v":10.8}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,65,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.7655555555555555},2.12,2.39,3.02,3.44,3.94,{"$f":"T14*S21+S22","v":4.0519999999999996},{"$f":"U14*S21+S22","v":4.22},{"$f":"J10","v":4.5},{"$f":"K10","v":5.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":7.0888888888888918E-2},{"$f":"(P20-O20)/(P14-O14)","v":3.3750000000000002E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":6.9999999999999993E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":8.3999999999999991E-2},{"$f":"(S20-R20)/(S14-R14)","v":0.16666666666666666},{"$f":"(V20-S20)/($V$3-$S$3)","v":5.6000000000000008E-2},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.10999999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":3.1833333333333336},{"$f":"O20-O21*O14","v":2.6262500000000002},{"$f":"P20-P21*P14","v":2.88},{"$f":"Q20-Q21*Q14","v":2.8519999999999999},{"$f":"R20-R21*R14","v":2.2733333333333334},{"$f":"S20-S21*$S$3","v":3.38},null,null,{"$f":"V20-V21*V14","v":2.3000000000000007}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,85 | 3,71 | 4,32"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.7655555555555553},{"$f":"O21*O14+O22","v":2.12},2.39,3.02,3.44,3.94,{"$f":"T20","v":4.0519999999999996},{"$f":"U20","v":4.22},4.5,{"$f":"W20","v":5.6}]
[null,35791,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":18},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":5.7272727272727275},{"$f":"E14*Dane!$E$26","v":7.3636363636363633},{"$f":"F14*Dane!$E$26","v":8.8000000000000007},{"$f":"G14*Dane!$E$26","v":10.199999999999999},{"$f":"H14*Dane!$E$26","v":11.4},{"$f":"I14*Dane!$E$26","v":11.7},{"$f":"S27*T25+S28","v":11.42},{"$f":"S27*U25+S28","v":11},{"$f":"J14*Dane!$E$26","v":10.3},{"$f":"K14*Dane!$E$26","v":10.5}]
[null,{"$f":"D14+9","v":14.727272727272727},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.32727272727272716},{"$f":"(P26-O26)/(P3-O3)","v":0.17954545454545467},{"$f":"(Q26-P26)/(Q3-P3)","v":0.15555555555555539},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24000000000000021},{"$f":"(S26-R26)/(S3-R3)","v":9.9999999999999645E-2},{"$f":"(V26-S26)/(V3-S3)","v":-0.13999999999999985},null,null,{"$f":"(W26-V26)/(W25-V25)","v":1.9999999999999928E-2}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":18},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":12.27272727272727},10.056818181818183,9.8888888888888893,9.7199999999999989,10.700000000000003,13.099999999999998,null,null,{"$f":"V26-V27*V25","v":9.9000000000000021}]
[null,{"$f":"D9+9","v":16},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":5.7272727272727266},{"$f":"O27*O25+O28","v":7.3636363636363633},8.8000000000000007,10.199999999999999,11.4,11.7,{"$f":"T26","v":11.42},{"$f":"U26","v":11},10.3,{"$f":"W26","v":10.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.637151515151515},1.9658181818181819,2.25,2.8079999999999998,3.1760000000000002,3.62,{"$f":"T25*S32+S33","v":3.7183999999999999},{"$f":"U25*S32+S33","v":3.8660000000000001},{"$f":"J13","v":4.1120000000000001},{"$f":"K13","v":5.0679999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":6.573333333333338E-2},{"$f":"(P31-O31)/(P25-O25)","v":3.5522727272727261E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":6.1999999999999979E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":7.3600000000000068E-2},{"$f":"(S31-R31)/(S25-R25)","v":0.14799999999999999},{"$f":"(V31-S31)/($V$3-$S$3)","v":4.9200000000000001E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":9.5599999999999949E-2}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.9518181818181826},{"$f":"O31-O32*O25","v":2.4986590909090909},{"$f":"P31-P32*P25","v":2.6839999999999997},{"$f":"Q31-Q32*Q25","v":2.6607999999999996},{"$f":"R31-R32*R25","v":2.14},{"$f":"S31-S32*$S$3","v":3.1280000000000001},null,null,{"$f":"V31-V32*V25","v":2.2000000000000011}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.637151515151515},{"$f":"O32*O25+O33","v":1.9658181818181819},2.25,2.8079999999999998,3.1760000000000002,3.62,{"$f":"T31","v":3.7183999999999999},{"$f":"U31","v":3.8660000000000001},4.1120000000000001,{"$f":"W31","v":5.0679999999999996}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-47.518995545784371},-42.87188145017673,-23.988973370845347,-15.456338062329898,-25.221443799886821,1084.962597678476,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":1084.962597678476},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":1084.962597678476},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-42.953336412846099},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-42.953336412846099}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"AWO-A14","index":12,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 100-A AWO-M-AC-AF 101.A14"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":11},{"$f":"E7*Dane!$E$26","v":10.8},{"$f":"F7*Dane!$E$26","v":10.7},{"$f":"G7*Dane!$E$26","v":13},{"$f":"H7*Dane!$E$26","v":14.1},{"$f":"I7*Dane!$E$26","v":14.7},{"$f":"S5*T3+S6","v":14.68},{"$f":"$S$5*U3+$S$6","v":14.649999999999999},{"$f":"J7*Dane!$E$26","v":14.6},{"$f":"K7*Dane!$E$26","v":15.9}]
[null,"Q",null,11,10.8,10.7,13,14.1,14.7,14.6,15.9,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":-3.9999999999999855E-2},{"$f":"(P4-O4)/(P3-O3)","v":-1.2500000000000178E-2},{"$f":"(Q4-P4)/(Q3-P3)","v":0.25555555555555565},{"$f":"(R4-Q4)/(R3-Q3)","v":0.21999999999999992},{"$f":"(S4-R4)/(S3-R3)","v":0.19999999999999987},{"$f":"(V4-S4)/($V$3-$S$3)","v":-9.9999999999999638E-3},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.13000000000000006}]
[null,"COP",null,2.27,2.4700000000000002,2.95,4.0199999999999996,4.8499999999999996,5.94,7.25,10.1,null,"b=",{"$f":"N4-N5*$N$3","v":10.200000000000003},{"$f":"O4-O5*O3","v":10.612499999999997},{"$f":"P4-P5*P3","v":12.488888888888889},{"$f":"Q4-Q5*Q3","v":12.56},{"$f":"R4-R5*R3","v":12.700000000000001},{"$f":"S4-S5*$S$3","v":14.799999999999999},null,null,{"$f":"V4-V5*V3","v":11.999999999999998}]
[null,null,null,{"$f":"D5","v":11},10.8,10.7,13,14.1,14.7,{"$f":"I7/I5*J5","v":14.6},{"$f":"J7/J5*K5","v":15.9},null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":11},10.8,10.7,13,14.1,14.7,{"$f":"T4","v":14.68},{"$f":"U4","v":14.649999999999999},{"$f":"V5*V3+V6","v":14.6},{"$f":"W4","v":15.9}]
[null,"Q",null,{"$f":"D5*35/45","v":8.5555555555555554},10.8,10.7,12.7,13.6,14.4,14.4,15.3,null,"COP",{"$f":"D6","v":2.27},2.4700000000000002,2.95,4.0199999999999996,4.8499999999999996,5.94,{"$f":"T3*S10+S11","v":6.202},{"$f":"U3*S10+S11","v":6.5949999999999998},{"$f":"J6","v":7.25},{"$f":"K6","v":10.1}]
[null,"COP",null,{"$f":"D6*35/45","v":1.7655555555555555},2.0499999999999998,2.44,3.24,3.82,4.5199999999999996,5.44,7.02,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":4.0000000000000036E-2},{"$f":"(P9-O9)/(P3-O3)","v":0.06},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11888888888888882},{"$f":"(R9-Q9)/(R3-Q3)","v":0.16600000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.36333333333333356},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13099999999999995},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.28499999999999998}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.0700000000000007},{"$f":"O9-O10*O3","v":3.37},{"$f":"P9-P10*P3","v":3.7822222222222219},{"$f":"Q9-Q10*Q3","v":3.6879999999999997},{"$f":"R9-R10*R3","v":2.3066666666666649},{"$f":"S9-S10*$S$3","v":4.6300000000000008},null,null,{"$f":"V9-V10*V3","v":1.5500000000000007}]
[null,"Q",null,{"$f":"D9*45/55","v":7},{"$f":"E9*45/55","v":8.8363636363636378},10.6,12.4,13.4,14,14.1,14.8,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.637151515151515},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.9009090909090907},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.2999999999999998},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":3.028},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.5279999999999996},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":4.1360000000000001},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.9600000000000009},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":6.3040000000000003},null,"COP=",{"$f":"N10*N3+N11","v":2.27},{"$f":"O10*O3+O11","v":2.4700000000000002},2.95,4.0199999999999996,4.8499999999999996,5.94,{"$f":"T9","v":6.202},{"$f":"U9","v":6.5949999999999998},7.25,{"$f":"W9","v":10.1}]
[null,null,null,{"$f":"D12","v":7},{"$f":"E12","v":8.8363636363636378},10.6,12.4,13.4,14,14.1,14.8,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.4445454545454546},{"$f":"E10*45/55","v":1.677272727272727},2.09,2.71,3.09,3.56,4.24,5.23,null,"Q",{"$f":"D9*Dane!$E$26","v":8.5555555555555554},{"$f":"E9*Dane!$E$26","v":10.8},{"$f":"F9*Dane!$E$26","v":10.7},{"$f":"G9*Dane!$E$26","v":12.7},{"$f":"H9*Dane!$E$26","v":13.6},{"$f":"I9*Dane!$E$26","v":14.4},{"$f":"S16*T14+S17","v":14.4},{"$f":"$S$16*U14+$S$17","v":14.4},{"$f":"J9*Dane!$E$26","v":14.4},{"$f":"K9*Dane!$E$26","v":15.3}]
[null,"Czynnik",null,null,null,"R32",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.44888888888888906},{"$f":"(P15-O15)/(P3-O3)","v":-1.2500000000000178E-2},{"$f":"(Q15-P15)/(Q3-P3)","v":0.22222222222222221},{"$f":"(R15-Q15)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S15-R15)/(S3-R3)","v":0.26666666666666689},{"$f":"(V15-S15)/($V$3-$S$3)","v":0},null,null,{"$f":"(W15-V15)/(W14-V14)","v":9.0000000000000038E-2}]
[null,"Napełnienie",null,null,null,3.2,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":17.533333333333339},{"$f":"O15-O16*O3","v":10.612499999999997},{"$f":"P15-P16*P3","v":12.255555555555555},{"$f":"Q15-Q16*Q3","v":12.34},{"$f":"R15-R16*R3","v":11.733333333333331},{"$f":"S15-S16*$S$3","v":14.4},null,null,{"$f":"V15-V16*V14","v":12.6}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,68,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,68,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":8.5555555555555571},{"$f":"O16*O14+O17","v":10.8},10.7,12.7,13.6,14.4,{"$f":"T15","v":14.4},{"$f":"U15","v":14.4},14.4,{"$f":"W15","v":15.3}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,68,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.7655555555555555},2.0499999999999998,2.44,3.24,3.82,4.5199999999999996,{"$f":"T14*S21+S22","v":4.7039999999999997},{"$f":"U14*S21+S22","v":4.9800000000000004},{"$f":"J10","v":5.44},{"$f":"K10","v":7.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":5.6888888888888857E-2},{"$f":"(P20-O20)/(P14-O14)","v":4.8750000000000016E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":8.888888888888892E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11599999999999992},{"$f":"(S20-R20)/(S14-R14)","v":0.23333333333333325},{"$f":"(V20-S20)/($V$3-$S$3)","v":9.2000000000000082E-2},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.15799999999999992}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.9033333333333324},{"$f":"O20-O21*O14","v":2.78125},{"$f":"P20-P21*P14","v":3.0622222222222222},{"$f":"Q20-Q21*Q14","v":3.0080000000000005},{"$f":"R20-R21*R14","v":2.186666666666667},{"$f":"S20-S21*$S$3","v":3.5999999999999988},null,null,{"$f":"V20-V21*V14","v":2.280000000000002}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,95 | 4,02 | 4,85"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.7655555555555553},{"$f":"O21*O14+O22","v":2.0499999999999998},2.4399999999999995,3.24,3.82,4.5199999999999996,{"$f":"T20","v":4.7039999999999997},{"$f":"U20","v":4.9800000000000004},5.44,{"$f":"W20","v":7.02}]
[null,37299,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":20},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":7},{"$f":"E14*Dane!$E$26","v":8.8363636363636378},{"$f":"F14*Dane!$E$26","v":10.6},{"$f":"G14*Dane!$E$26","v":12.4},{"$f":"H14*Dane!$E$26","v":13.4},{"$f":"I14*Dane!$E$26","v":14},{"$f":"S27*T25+S28","v":14.02},{"$f":"S27*U25+S28","v":14.05},{"$f":"J14*Dane!$E$26","v":14.1},{"$f":"K14*Dane!$E$26","v":14.8}]
[null,{"$f":"D14+9","v":16},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.36727272727272753},{"$f":"(P26-O26)/(P3-O3)","v":0.22045454545454524},{"$f":"(Q26-P26)/(Q3-P3)","v":0.20000000000000007},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2},{"$f":"(S26-R26)/(S3-R3)","v":0.19999999999999987},{"$f":"(V26-S26)/(V3-S3)","v":9.9999999999999638E-3},null,null,{"$f":"(W26-V26)/(W25-V25)","v":7.0000000000000104E-2}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":20},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":14.345454545454551},12.143181818181816,12,12,12.000000000000002,13.9,null,null,{"$f":"V26-V27*V25","v":12.699999999999998}]
[null,{"$f":"D9+9","v":17.555555555555557},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":7},{"$f":"O27*O25+O28","v":8.8363636363636378},10.6,12.4,13.4,14,{"$f":"T26","v":14.02},{"$f":"U26","v":14.05},14.1,{"$f":"W26","v":14.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.637151515151515},1.9009090909090907,2.2999999999999998,3.028,3.5279999999999996,4.1360000000000001,{"$f":"T25*S32+S33","v":4.3008000000000006},{"$f":"U25*S32+S33","v":4.548},{"$f":"J13","v":4.9600000000000009},{"$f":"K13","v":6.3040000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":5.2751515151515126E-2},{"$f":"(P31-O31)/(P25-O25)","v":4.9886363636363645E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":8.0888888888888913E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":9.9999999999999908E-2},{"$f":"(S31-R31)/(S25-R25)","v":0.20266666666666686},{"$f":"(V31-S31)/($V$3-$S$3)","v":8.240000000000007E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.13439999999999994}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.6921818181818176},{"$f":"O31-O32*O25","v":2.6492045454545452},{"$f":"P31-P32*P25","v":2.8662222222222224},{"$f":"Q31-Q32*Q25","v":2.8280000000000003},{"$f":"R31-R32*R25","v":2.1093333333333315},{"$f":"S31-S32*$S$3","v":3.3119999999999994},null,null,{"$f":"V31-V32*V25","v":2.272000000000002}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.637151515151515},{"$f":"O32*O25+O33","v":1.9009090909090904},2.2999999999999998,3.028,3.5279999999999996,4.1360000000000001,{"$f":"T31","v":4.3008000000000006},{"$f":"U31","v":4.548},4.9600000000000009,{"$f":"W31","v":6.3040000000000003}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-73.034657882094507},-60.512812539245012,-24.244600037129256,-26.8369941070472,-28.827677744670087,-91.571751153965678,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-91.571751153965678},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-91.571751153965678},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-33.709768224541811},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-33.709768224541811}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"EE","index":13,"n_rows":109,"n_cols":40,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,6,1,8],[1,9,1,11],[1,12,1,14],[8,1,8,13],[72,3,74,3],[65,3,67,3],[24,3,26,3],[41,3,43,3],[51,3,53,3],[8,15,8,20],[17,3,19,3],[17,17,19,17],[20,3,22,3],[20,17,22,17],[24,17,26,17],[27,3,29,3],[27,17,29,17],[32,1,32,13],[32,15,32,20],[41,17,43,17],[44,3,46,3],[44,17,46,17],[48,3,50,3],[48,17,50,17],[51,17,53,17],[56,1,56,13],[56,15,56,20],[65,17,67,17],[68,3,70,3],[68,17,70,17],[72,17,74,17],[75,3,77,3],[75,17,77,17],[80,1,80,13],[80,15,80,20],[89,17,91,17],[92,17,94,17],[96,3,98,3],[96,17,98,17],[99,3,101,3],[99,17,101,17],[92,3,94,3],[89,3,91,3]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[null,null,null,null,null,null,"BW",null,null,"AW",null,null,"Bespośrednio"]
[null,null,null,null,null,null,"COP"]
[null,"CO",null,{"$f":"'Koszty 2024'!M180","v":11120},"kWh",null,{"$f":"'Koszty 2024'!F90","v":4},{"$f":"D4/G4","v":2780},"kWh",{"$f":"'Koszty 2024'!P90","v":3.7735495285227247},{"$f":"D4/J4","v":2946.8276263365424},"kWh",{"$f":"'Koszty 2024'!G109/100","v":0.99},{"$f":"D4/M4","v":11232.323232323233},"kWh"]
[null,"CWU",null,{"$f":"'Koszty 2024'!M186","v":2599.6964400000002},"kWh",null,3.4,764.61660000000006,"kWh",3.1,838.61175483870966,"kWh",{"$f":"'Koszty 2024'!G109/100","v":0.99},2625.9560000000001,"kWh"]
[]
[null,"BUDYNEK",null,{"$f":"'Koszty 2024'!J22*'Koszty 2024'!D170","v":2800},"kWh",null,null,{"$f":"H4+H5","v":3544.6166000000003},"kWh",null,{"$f":"K4+K5","v":3785.439381175252},"kWh",null,{"$f":"N4+N5","v":13858.279232323233},"kWh"]
[]
[null,"BUDYNEK",null,null,null,null,null,null,null,null,null,null,null,null,null,"BUDYNEK"]
[null,null,null,"1 H",null,null,null,null,null,null,null,null,null,null,null,null,null,"2 H"]
[null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-D11","v":0.5},null,null,null,null,null,null,null,null,{"$f":"'Koszty 2024'!J47","v":6267.3957910395429},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,62,0)","v":"Gaz ziemny - kocioł tradycyjny"},null,null,null,{"$f":"_xlfn._xlws.SORT(AA11:AA28,,1,)","v":4178.6275442971428},{"$f":"VLOOKUP(AF11,$AA$11:$AB$28,2,0)","v":"Granulat węglowy"},null,null,null,{"$f":"AA11/[1]PGNiG!G44","v":0.42928260986771194},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,62,0)","v":"Gaz ziemny - kocioł tradycyjny"},{"$f":"_xlfn._xlws.SORT(AK11:AK28,,1,)","v":0.30457142857142855},{"$f":"VLOOKUP(AM11,$AK$11:$AL$28,2,0)","v":"Granulat węglowy"}]
[null,"Zużycie energii",null,{"$f":"D7*D11","v":1400},"kWh",{"$f":"IF([1]Tauron!G3=TRUE,1500,3000)","v":1500},{"$f":"IF([1]Tauron!G3=TRUE,1800,3600)","v":1800},{"$f":"IF([1]Tauron!G3=TRUE,2000,4000)","v":2000},"powyżej","suma",null,null,"poniżej progu","powyżej progu",null,"Zużycie energii",null,{"$f":"D7-D12","v":1400},"kWh",null,null,null,null,null,null,null,{"$f":"'Koszty 2024'!J50","v":5885.2254003195721},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,63,0)","v":"Gaz ziemny - kocioł kondensacyjny"},null,null,null,4194.2823053973661,{"$f":"VLOOKUP(AF12,$AA$11:$AB$28,2,0)","v":"Pompa ciepła solanka/woda G12w"},null,null,null,{"$f":"AA12/[1]PGNiG!G48","v":0.4031060114507129},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,63,0)","v":"Gaz ziemny - kocioł kondensacyjny"},0.30571247139031937,"Pompa ciepła solanka/woda G12w"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Koszty 2024'!T47","v":6570.049389518128},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,64,0)","v":"Gaz płynny - kocioł tradycyjny"},null,null,null,4304.1628062736199,"Pompa ciepła solanka/woda G12",null,null,null,{"$f":"AA13/($D$4+$D$5)","v":0.47887716891191862},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,64,0)","v":"Gaz płynny - kocioł tradycyjny"},0.31372143145418019,"Pompa ciepła solanka/woda G12"]
[null,"G11",null,null,null,{"$f":"IF(D12<F12,D12,F12)","v":1400},null,null,{"$f":"D12-F14","v":0},{"$f":"I14+F14","v":1400},"kWh",null,{"$f":"F14","v":1400},{"$f":"I14","v":0},null,"G11",null,null,null,{"$f":"R12","v":1400},"kWh",null,null,null,null,null,{"$f":"'Koszty 2024'!T50","v":6223.741820636511},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,65,0)","v":"Gaz płynny - kocioł kondensacyjny"},null,null,null,4498.7768652143995,"Kocioł na pelet",null,null,null,0.45363553398244949,{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,65,0)","v":"Gaz płynny - kocioł kondensacyjny"},0.32790644347626685,"Kocioł na pelet"]
[null,null,null,null,null,null,{"$f":"IF(D12<G12,D12,G12)","v":1400},null,{"$f":"D12-G15","v":0},{"$f":"I15+G15","v":1400},"kWh",null,null,null,null,null,null,null,null,null,"kWh",null,null,null,null,null,{"$f":"'Koszty 2024'!J64","v":8297.2252301416993},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,66,0)","v":"Olej opałowy - kocioł tradycyjny"},null,null,null,4513.0580394736835,"Zgazowanie drewna",null,null,null,0.60476740621979097,{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,66,0)","v":"Olej opałowy - kocioł tradycyjny"},0.3289473684210526,"Zgazowanie drewna"]
[null,null,null,null,null,null,null,{"$f":"IF(D12<H12,D12,H12)","v":1400},{"$f":"D12-H16","v":0},{"$f":"I16+H16","v":1400},"kWh",null,null,null,null,null,null,null,null,null,"kWh",null,null,null,null,null,{"$f":"'Koszty 2024'!J66","v":7651.8854900195674},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,67,0)","v":"Olej opałowy - kocioł kondensacyjny"},null,null,null,4594.7067976307881,"Pompa ciepła powietrze/woda G12w",null,null,null,0.55772994129158504,{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,67,0)","v":"Olej opałowy - kocioł kondensacyjny"},0.33489857576111126,"Pompa ciepła powietrze/woda G12w"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pozostało",{"$f":"IF(N14=0,1500-M14,0)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Koszty 2024'!T64","v":4498.7768652143995},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,68,0)","v":"Kocioł na pelet"},null,null,null,4604.9693430988364,"Pompa ciepła powietrze/woda G12",null,null,null,0.32790644347626685,{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,68,0)","v":"Kocioł na pelet"},0.33564659125204643,"Pompa ciepła powietrze/woda G12"]
[null,"G12 dzień",null,0.5,null,{"$f":"IF(D12<F12,D12*D18,F12*D18)","v":700},null,null,{"$f":"D12*D18-F18","v":0},{"$f":"F18+I18","v":700},"kWh",null,{"$f":"F18","v":700},{"$f":"I18","v":0},null,"G12 dzień",null,0.5,null,{"$f":"R18*R12","v":700},"kWh",null,null,null,null,null,{"$f":"'Koszty 2024'!J81","v":4513.0580394736835},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,69,0)","v":"Zgazowanie drewna"},null,null,null,4737.3779231517001,"Pompa ciepła solanka/woda G11",null,null,null,0.3289473684210526,{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,69,0)","v":"Zgazowanie drewna"},0.34529757592447868,"Pompa ciepła solanka/woda G11"]
[null,null,null,null,null,null,{"$f":"IF(D12<G12,D12*D18,G12*D18)","v":700},null,{"$f":"D12*D18-G19","v":0},{"$f":"I19+G19","v":700},"kWh",null,null,null,null,null,null,null,null,null,"kWh",null,null,null,null,null,{"$f":"'Koszty 2024'!T81","v":4178.6275442971428},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,70,0)","v":"Granulat węglowy"},null,null,null,5036.7446020192647,"Pompa ciepła powietrze/woda G11",null,null,null,0.30457142857142855,{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,70,0)","v":"Granulat węglowy"},0.3671177874850462,"Pompa ciepła powietrze/woda G11"]
[null,null,null,null,null,null,null,{"$f":"IF(D12<H12,D12*D18,H12*D18)","v":700},{"$f":"D12*D18-H20","v":0},{"$f":"I20+H20","v":700},"kWh",null,null,null,null,null,null,null,null,null,"kWh",null,null,null,null,null,{"$f":"'Koszty 2024'!J93","v":4737.3779231517001},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,71,0)","v":"Pompa ciepła solanka/woda G11"},null,null,null,5885.2254003195721,"Gaz ziemny - kocioł kondensacyjny",null,null,null,0.34529757592447868,{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,71,0)","v":"Pompa ciepła solanka/woda G11"},0.4031060114507129,"Gaz ziemny - kocioł kondensacyjny"]
[null,"G12 noc",null,0.5,null,{"$f":"IF(D12<F12,D12-F18,F12-F18)","v":700},null,null,{"$f":"D12*D21-F21","v":0},{"$f":"F21+I21","v":700},"kWh",null,{"$f":"F21","v":700},{"$f":"I21","v":0},null,"G12 noc",null,0.5,null,{"$f":"R12-T18","v":700},"kWh",null,null,null,null,null,{"$f":"'Koszty 2024'!J96","v":4304.1628062736199},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,72,0)","v":"Pompa ciepła solanka/woda G12"},null,null,null,6223.741820636511,"Gaz płynny - kocioł kondensacyjny",null,null,null,0.31372143145418019,{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,72,0)","v":"Pompa ciepła solanka/woda G12"},0.42928260986771194,"Gaz ziemny - kocioł tradycyjny"]
[null,null,null,null,null,null,{"$f":"IF(D12<G12,D12-G19,G12-G19)","v":700},null,{"$f":"D12*D21-G22","v":0},{"$f":"I22+G22","v":700},"kWh",null,null,null,null,null,null,null,null,null,"kWh",null,null,null,null,null,{"$f":"'Koszty 2024'!J99","v":4194.2823053973661},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,73,0)","v":"Pompa ciepła solanka/woda G12w"},null,null,null,6267.3957910395429,"Gaz ziemny - kocioł tradycyjny",null,null,null,0.30571247139031937,{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,73,0)","v":"Pompa ciepła solanka/woda G12w"},0.45363553398244949,"Gaz płynny - kocioł kondensacyjny"]
[null,null,null,null,null,null,null,{"$f":"IF(D12<H12,D12-H20,H12-H20)","v":700},{"$f":"D12*D21-H23","v":0},{"$f":"I23+H23","v":700},"kWh",null,null,null,null,null,null,null,null,null,"kWh",null,null,null,null,null,{"$f":"'Koszty 2024'!T93","v":5036.7446020192647},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,74,0)","v":"Pompa ciepła powietrze/woda G11"},null,null,null,6570.049389518128,"Gaz płynny - kocioł tradycyjny",null,null,null,0.3671177874850462,{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,74,0)","v":"Pompa ciepła powietrze/woda G11"},0.47887716891191862,"Gaz płynny - kocioł tradycyjny"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pozostało",{"$f":"IF(N21=0,IF(N18=0,1500-M18-M21),0)","v":100},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Koszty 2024'!T96","v":4604.9693430988364},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,75,0)","v":"Pompa ciepła powietrze/woda G12"},null,null,null,7651.8854900195674,"Olej opałowy - kocioł kondensacyjny",null,null,null,0.33564659125204643,{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,75,0)","v":"Pompa ciepła powietrze/woda G12"},0.55772994129158504,"Olej opałowy - kocioł kondensacyjny"]
[null,"G12w dzień",null,0.4,null,{"$f":"IF(D12<F12,D12*D25,F12*D25)","v":560},null,null,{"$f":"D12*D25-F25","v":0},{"$f":"F25+I25","v":560},"kWh",null,{"$f":"F25","v":560},{"$f":"I25","v":0},null,"G12w dzień",null,0.4,null,{"$f":"R25*R12","v":560},"kWh",null,null,null,null,null,{"$f":"'Koszty 2024'!T99","v":4594.7067976307881},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,76,0)","v":"Pompa ciepła powietrze/woda G12w"},null,null,null,8297.2252301416993,"Olej opałowy - kocioł tradycyjny",null,null,null,0.33489857576111126,{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,76,0)","v":"Pompa ciepła powietrze/woda G12w"},0.60476740621979097,"Olej opałowy - kocioł tradycyjny"]
[null,null,null,null,null,null,{"$f":"IF(D12<G12,D12*D25,G12*D25)","v":560},null,{"$f":"D12*D25-G26","v":0},{"$f":"I26+G26","v":560},"kWh",null,null,null,null,null,null,null,null,null,"kWh",null,null,null,null,null,{"$f":"'Koszty 2024'!J112","v":17558.286784561395},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,77,0)","v":"Energia elektryczna G11"},null,null,null,15454.037941445502,"Energia elektryczna G12w",null,null,null,1.2797868277442292,{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,77,0)","v":"Energia elektryczna G11"},1.1264125273492933,"Energia elektryczna G12w"]
[null,null,null,null,null,null,null,{"$f":"IF(D12<H12,D12*D25,H12*D25)","v":560},{"$f":"D12*D25-H27","v":0},{"$f":"I27+H27","v":560},"kWh",null,null,null,null,null,null,null,null,null,"kWh",null,null,null,null,null,{"$f":"'Koszty 2024'!J115","v":15874.758723161931},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,78,0)","v":"Energia elektryczna G12"},null,null,null,15874.758723161931,"Energia elektryczna G12",null,null,null,1.157077985842224,{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,78,0)","v":"Energia elektryczna G12"},1.157077985842224,"Energia elektryczna G12"]
[null,"G12w noc",null,0.6,null,{"$f":"IF(D12<F12,D12-F25,F12-F25)","v":840},null,null,{"$f":"D12*D28-F28","v":0},{"$f":"F28+I28","v":840},"kWh",null,{"$f":"F28","v":840},{"$f":"I28","v":0},null,"G12w noc",null,0.6,null,{"$f":"R12-T25","v":840},"kWh",null,null,null,null,null,{"$f":"'Koszty 2024'!J118","v":15454.037941445502},{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,79,0)","v":"Energia elektryczna G12w"},null,null,null,17558.286784561395,"Energia elektryczna G11",null,null,null,1.1264125273492933,{"$f":"HLOOKUP('Koszty 2024'!$T$11,[1]translation!$A$2:$C$80,79,0)","v":"Energia elektryczna G12w"},1.2797868277442292,"Energia elektryczna G11"]
[null,null,null,null,null,null,{"$f":"IF(D12<G12,D12-G26,G12-G26)","v":840},null,{"$f":"D12*D28-G29","v":0},{"$f":"I29+G29","v":840},"kWh",null,null,null,null,null,null,null,null,null,"kWh"]
[null,null,null,null,null,null,null,{"$f":"IF(D12<H12,D12-H27,H12-H27)","v":840},{"$f":"D12*D28-H30","v":0},{"$f":"I30+H30","v":840},"kWh",null,null,null,null,null,null,null,null,null,"kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pozostało",{"$f":"IF(N28=0,IF(N25=0,1500-M25-M28),0)","v":100}]
[null,"POMPA CIEPŁA SOLANKA / WODA",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B33","v":"POMPA CIEPŁA SOLANKA / WODA"}]
[null,null,null,"1 H",null,null,null,null,null,null,null,null,null,null,null,null,null,"2 H"]
[]
[null,null,null,null,null,null,null,{"$f":"IF(D36<H36,D36,H36)","v":1914.0929640000004},{"$f":"D36-H40","v":0},{"$f":"I40+H40","v":1914.0929640000004},"kWh",null,null,null,null,null,null,null,null,null,"kWh"]
[null,"G12 dzień",null,0.5,null,{"$f":"N24*D42","v":50},null,null,{"$f":"D36*D42-F42","v":907.0464820000002},{"$f":"F42+I42","v":957.0464820000002},"kWh",null,{"$f":"F42","v":50},{"$f":"I42","v":907.0464820000002},null,"G12 dzień",null,0.5,null,{"$f":"R42*R36","v":815.26181799999995},"kWh"]
[null,null,null,null,null,null,{"$f":"IF(D36<G36,D36*D42,G36*D42)","v":900},null,{"$f":"D36*D42-G43","v":57.046482000000196},{"$f":"I43+G43","v":957.0464820000002},"kWh",null,null,null,null,null,null,null,null,null,"kWh"]
[null,"G12 noc",null,0.5,null,{"$f":"N24*D45","v":50},null,null,{"$f":"D36*D45-F45","v":907.0464820000002},{"$f":"F45+I45","v":957.0464820000002},"kWh",null,{"$f":"F45","v":50},{"$f":"I45","v":907.0464820000002},null,"G12 noc",null,0.5,null,{"$f":"R36-T42","v":815.26181799999995},"kWh"]
[]
[null,null,null,null,null,null,null,{"$f":"IF(D36<H36,D36*D49,H36*D49)","v":669.93253740000011},{"$f":"D36*D49-H51","v":0},{"$f":"I51+H51","v":669.93253740000011},"kWh",null,null,null,null,null,null,null,null,null,"kWh"]
[null,"G12w noc",null,0.65,null,{"$f":"N31*D52","v":65},null,null,{"$f":"D36*D52-F52","v":1179.1604266000004},{"$f":"F52+I52","v":1244.1604266000004},"kWh",null,{"$f":"F52","v":65},{"$f":"I52","v":1179.1604266000004},null,"G12w noc",null,{"$f":"D52","v":0.65},null,{"$f":"R36-T49","v":1059.8403634000001},"kWh"]
[]
[null,"POMPA CIEPŁA POWIETRZE / WODA",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B57","v":"POMPA CIEPŁA POWIETRZE / WODA"}]
[null,"Zużycie energii",null,{"$f":"K7*D59","v":2044.1372658346363},"kWh",{"$f":"F12","v":1500},1800,2000,"powyżej","suma",null,null,"poniżej progu","powyżej progu",null,"Zużycie energii",null,{"$f":"K7-D60","v":1741.3021153406157},"kWh"]
[null,null,null,null,null,null,{"$f":"IF(D60<G60,D60,G60)","v":1800},null,{"$f":"D60-G63","v":244.13726583463631},{"$f":"I63+G63","v":2044.1372658346363},"kWh",null,null,null,null,null,null,null,null,null,"kWh"]
[]
[null,"G12 dzień",null,0.55000000000000004,null,{"$f":"N24*D66","v":55.000000000000007},null,null,{"$f":"D60*D66-F66","v":1069.2754962090501},{"$f":"F66+I66","v":1124.2754962090501},"kWh",null,{"$f":"F66","v":55.000000000000007},{"$f":"I66","v":1069.2754962090501},null,"G12 dzień",null,0.5,null,{"$f":"R66*R60","v":870.65105767030786},"kWh"]
[null,"G12 noc",null,0.45,null,{"$f":"N24*D69","v":45},null,null,{"$f":"D60*D69-F69","v":874.86176962558636},{"$f":"F69+I69","v":919.86176962558636},"kWh",null,{"$f":"F69","v":45},{"$f":"I69","v":874.86176962558636},null,"G12 noc",null,0.5,null,{"$f":"R60-T66","v":870.65105767030786},"kWh"]
[null,null,null,null,null,null,null,{"$f":"IF(D60<H60,D60-H68,H60-H68)","v":900},{"$f":"D60*D69-H71","v":19.861769625586362},{"$f":"I71+H71","v":919.86176962558636},"kWh",null,null,null,null,null,null,null,null,null,"kWh"]
[null,null,null,null,null,null,{"$f":"IF(D60<G60,D60*D73,G60*D73)","v":720},null,{"$f":"D60*D73-G74","v":97.654906333854569},{"$f":"I74+G74","v":817.65490633385457},"kWh",null,null,null,null,null,null,null,null,null,"kWh"]
[null,null,null,null,null,null,null,{"$f":"IF(D60<H60,D60*D73,H60*D73)","v":800},{"$f":"D60*D73-H75","v":17.654906333854569},{"$f":"I75+H75","v":817.65490633385457},"kWh",null,null,null,null,null,null,null,null,null,"kWh"]
[]
[]
[null,null,null,0.54,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-D83","v":0.45999999999999996}]
[null,"Zużycie energii",null,{"$f":"N7*D83","v":7483.4707854545468},"kWh",{"$f":"F12","v":1500},1800,2000,"powyżej","suma",null,null,"poniżej progu","powyżej progu",null,"Zużycie energii",null,{"$f":"N7-D84","v":6374.8084468686866},"kWh"]
[null,null,null,null,null,null,{"$f":"IF(D84<G84,D84,G84)","v":1800},null,{"$f":"D84-G87","v":5683.4707854545468},{"$f":"I87+G87","v":7483.4707854545468},"kWh",null,null,null,null,null,null,null,null,null,"kWh"]
[]
[null,null,null,null,null,null,null,{"$f":"IF(D84<H84,D84*D90,H84*D90)","v":1000},{"$f":"D84*D90-H92","v":2741.7353927272734},{"$f":"I92+H92","v":3741.7353927272734},"kWh",null,null,null,null,null,null,null,null,null,"kWh"]
[null,null,null,null,null,null,null,{"$f":"IF(D84<H84,D84-H92,H84-H92)","v":1000},{"$f":"D84*D93-H95","v":2741.7353927272734},{"$f":"I95+H95","v":3741.7353927272734},"kWh",null,null,null,null,null,null,null,null,null,"kWh"]
[null,"G12w dzień",null,0.35,null,{"$f":"N31*D97","v":35},null,null,{"$f":"D84*D97-F97","v":2584.2147749090914},{"$f":"F97+I97","v":2619.2147749090914},"kWh",null,{"$f":"F97","v":35},{"$f":"I97","v":2584.2147749090914},null,"G12w dzień",null,{"$f":"D97","v":0.35},null,{"$f":"R97*R84","v":2231.1829564040399},"kWh"]
[null,null,null,null,null,null,{"$f":"IF(D84<G84,D84*D97,G84*D97)","v":630},null,{"$f":"D84*D97-G98","v":1989.2147749090914},{"$f":"I98+G98","v":2619.2147749090914},"kWh",null,null,null,null,null,null,null,null,null,"kWh"]
[null,"G12w noc",null,0.65,null,{"$f":"N31*D100","v":65},null,null,{"$f":"D84*D100-F100","v":4799.2560105454559},{"$f":"F100+I100","v":4864.2560105454559},"kWh",null,{"$f":"F100","v":65},{"$f":"I100","v":4799.2560105454559},null,"G12w noc",null,{"$f":"D100","v":0.65},null,{"$f":"R84-T97","v":4143.6254904646466},"kWh"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"ENEA"]
[null,null,null,null,null,null,null,null,null,"TAURON"]
[null,null,null,null,null,null,null,null,null,"ENERGA"]
[null,null,null,null,null,null,null,null,null,"PGE"]

{"sheet":"Tauron","index":14,"n_rows":121,"n_cols":54,"rows_kept":69,"cut":true,"hidden":true,"merged":[[8,39,8,41],[8,43,8,45],[58,43,58,49],[4,1,4,5],[4,7,4,17],[65,7,65,13],[58,31,58,37],[65,19,65,25],[10,51,10,53],[24,23,24,25],[24,27,24,29],[24,31,24,33],[24,35,24,37],[24,39,24,41],[24,43,24,45],[24,47,24,49],[24,51,24,53],[10,31,10,33],[10,35,10,37],[10,39,10,41],[10,43,10,45],[10,47,10,49],[8,51,8,53],[6,19,6,25],[6,27,6,29],[7,7,7,13],[7,15,7,17],[7,19,7,25],[8,23,8,25],[6,51,6,53],[7,43,7,49],[7,51,7,53],[7,27,7,29],[7,31,7,37],[7,39,7,41],[8,27,8,29],[8,31,8,33],[8,35,8,37],[4,19,4,29],[4,31,4,41],[4,43,4,49],[6,7,6,13],[6,15,6,17],[6,31,6,37],[6,39,6,41],[6,43,6,49],[8,47,8,49],[10,27,10,29],[87,1,87,5],[120,1,120,5],[51,7,51,13],[58,7,58,13],[58,19,58,25],[65,31,65,37],[65,43,65,49],[69,7,69,17],[69,19,69,29],[69,31,69,41],[69,43,69,49],[49,31,49,41],[49,43,49,49],[51,19,51,25],[51,31,51,37],[51,43,51,49],[24,7,24,9],[24,11,24,13],[24,15,24,17],[24,19,24,21],[49,7,49,17],[49,19,49,29],[10,19,10,21],[10,23,10,25],[8,15,8,17],[8,19,8,21],[22,1,22,5],[8,1,8,2],[8,7,8,9],[8,11,8,13],[10,7,10,9],[10,11,10,13],[10,15,10,17]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,"Obowiązuje dla roku 2024"]
[null,null,"Stan: ","2024-01-05",null,null,"Dz.U.23-12","Sprzedaż","TAK"]
[null,null,"Grupy taryfowe G",null,null,null,true,"Dystrybucja","TAK"]
[]
[null,"ENERGIA",null,null,null,null,null,"BUDYNEK",null,null,null,null,null,null,null,null,null,null,null,"POMPA CIEPŁA SOLANKA / WODA",null,null,null,null,null,null,null,null,null,null,null,"POMPA CIEPŁA POWIETRZE / WODA",null,null,null,null,null,null,null,null,null,null,null,"OGRZEWANIE ELEKTRYCZNE BEZPOŚREDNIE"]
[]
[null,null,null,null,null,null,null,"1 połowa roku",null,null,null,null,null,null,null,"2 połowa roku",null,null,null,"1 połowa roku",null,null,null,null,null,null,null,"2 połowa roku",null,null,null,"1 połowa roku",null,null,null,null,null,null,null,"2 połowa roku",null,null,null,"1 połowa roku",null,null,null,null,null,null,null,"2 połowa roku"]
[null,null,null,null,null,null,null,{"$f":"EE!D11","v":0.5},null,null,null,null,null,null,null,{"$f":"1-H8","v":0.5},null,null,null,{"$f":"EE!D35","v":0.54},null,null,null,null,null,null,null,{"$f":"EE!R35","v":0.45999999999999996},null,null,null,{"$f":"EE!D59","v":0.54},null,null,null,null,null,null,null,{"$f":"EE!R59","v":0.45999999999999996},null,null,null,{"$f":"EE!P59","v":0},null,null,null,null,null,null,null,{"$f":"EE!AD59","v":0}]
[null,"Grupa taryfowa",null,null,null,null,null,"Ceny energii poniżej progu",null,null,null,"Ceny powyżej progu",null,null,null,"Opłaty wg taryfikatora",null,null,null,"Ceny energii poniżej progu",null,null,null,"Ceny powyżej progu",null,null,null,"Opłaty wg taryfikatora",null,null,null,"Ceny energii poniżej progu",null,null,null,"Ceny powyżej progu",null,null,null,"Opłaty wg taryfikatora",null,null,null,"Ceny energii poniżej progu",null,null,null,"Ceny powyżej progu",null,null,null,"Opłaty wg taryfikatora"]
[null,null,null,null,null,null,null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna"]
[null,null,null,null,null,null,null,"[zł/kWh] netto",null,null,null,"[zł/kWh] netto",null,null,null,"[zł/kWh] netto",null,null,null,"[zł/kWh] netto",null,null,null,"[zł/kWh] netto",null,null,null,"[zł/kWh] netto",null,null,null,"[zł/kWh] netto",null,null,null,"[zł/kWh] netto",null,null,null,"[zł/kWh] netto",null,null,null,"[zł/kWh] netto",null,null,null,"[zł/kWh] netto",null,null,null,"[zł/kWh] netto"]
[null,"Dzień i Noc","G11",null,null,null,null,{"$f":"IF(F3=FALSE,0.417)","v":0.41699999999999998},null,null,null,0.69299999999999995,null,null,null,0.74250000000000005,null,null,null,{"$f":"$H$12","v":0.41699999999999998},null,null,null,{"$f":"$L$12","v":0.69299999999999995},null,null,null,{"$f":"P12","v":0.74250000000000005},null,null,null,{"$f":"$H$12","v":0.41699999999999998},null,null,null,{"$f":"$L$12","v":0.69299999999999995},null,null,null,{"$f":"AB12","v":0.74250000000000005},null,null,null,{"$f":"$H$12","v":0.41699999999999998},null,null,null,{"$f":"$L$12","v":0.69299999999999995},null,null,null,{"$f":"AN12","v":0.74250000000000005}]
[null,null,null,null,null,null,null,{"$f":"EE!M14","v":1400},null,null,null,{"$f":"EE!N14","v":0},null,null,null,{"$f":"EE!T14","v":1400},null,null,null,{"$f":"EE!M38","v":100},null,null,null,{"$f":"EE!N38","v":1814.0929640000004},null,null,null,{"$f":"EE!R36","v":1630.5236359999999},null,null,null,{"$f":"EE!M62","v":100},null,null,null,{"$f":"EE!N62","v":1944.1372658346363},null,null,null,{"$f":"EE!T62","v":1741.3021153406157},null,null,null,{"$f":"EE!M86","v":100},null,null,null,{"$f":"EE!N86","v":7383.4707854545468},null,null,null,{"$f":"EE!T86","v":6374.8084468686866}]
[null,"Dzień i Noc","G12",null,null,null,null,null,{"$f":"IF(F3=FALSE,0.512,1.3935)","v":0.51200000000000001},{"$f":"IF(F3=FALSE,0.265,0.717)","v":0.26500000000000001},null,null,0.69299999999999995,0.69299999999999995,null,null,0.92700000000000005,0.47599999999999998,null,null,{"$f":"$I$14","v":0.51200000000000001},{"$f":"$J$14","v":0.26500000000000001},null,null,{"$f":"$M$14","v":0.69299999999999995},{"$f":"$N$14","v":0.69299999999999995},null,null,{"$f":"Q14","v":0.92700000000000005},0.47599999999999998,null,null,{"$f":"$I$14","v":0.51200000000000001},{"$f":"$J$14","v":0.26500000000000001},null,null,{"$f":"$M$14","v":0.69299999999999995},{"$f":"$N$14","v":0.69299999999999995},null,null,{"$f":"AC14","v":0.92700000000000005},0.47599999999999998,null,null,{"$f":"$I$14","v":0.51200000000000001},{"$f":"$J$14","v":0.26500000000000001},null,null,{"$f":"$M$14","v":0.69299999999999995},{"$f":"$N$14","v":0.69299999999999995},null,null,{"$f":"AO14","v":0.92700000000000005},0.47599999999999998]
[null,null,null,null,null,null,null,null,{"$f":"EE!M18","v":700},{"$f":"EE!M21","v":700},null,null,{"$f":"EE!N18","v":0},{"$f":"EE!N21","v":0},null,null,{"$f":"EE!T18","v":700},{"$f":"EE!T21","v":700},null,null,{"$f":"EE!M42","v":50},{"$f":"EE!M45","v":50},null,null,{"$f":"EE!N42","v":907.0464820000002},{"$f":"EE!N45","v":907.0464820000002},null,null,{"$f":"EE!T42","v":815.26181799999995},{"$f":"EE!T45","v":815.26181799999995},null,null,{"$f":"EE!M66","v":55.000000000000007},{"$f":"EE!M69","v":45},null,null,{"$f":"EE!N66","v":1069.2754962090501},{"$f":"EE!N69","v":874.86176962558636},null,null,{"$f":"EE!T66","v":870.65105767030786},{"$f":"EE!T69","v":870.65105767030786},null,null,{"$f":"EE!M90","v":50},{"$f":"EE!M93","v":50},null,null,{"$f":"EE!N90","v":3691.7353927272734},{"$f":"EE!N93","v":3691.7353927272734},null,null,{"$f":"EE!T90","v":3187.4042234343433},{"$f":"EE!T93","v":3187.4042234343433}]
[null,"Dzień i Noc","G12w",null,null,null,null,null,{"$f":"IF(F3=FALSE,0.547,1.4895)","v":0.54700000000000004},{"$f":"IF(F3=FALSE,0.265,0.717)","v":0.26500000000000001},null,null,0.69299999999999995,0.69299999999999995,null,null,1.1379999999999999,0.47599999999999998,null,null,{"$f":"$I$16","v":0.54700000000000004},{"$f":"$J$16","v":0.26500000000000001},null,null,{"$f":"$M$16","v":0.69299999999999995},{"$f":"$N$16","v":0.69299999999999995},null,null,{"$f":"Q16","v":1.1379999999999999},0.47599999999999998,null,null,{"$f":"$I$16","v":0.54700000000000004},{"$f":"$J$16","v":0.26500000000000001},null,null,{"$f":"$M$16","v":0.69299999999999995},{"$f":"$N$16","v":0.69299999999999995},null,null,{"$f":"AC16","v":1.1379999999999999},0.47599999999999998,null,null,{"$f":"$I$16","v":0.54700000000000004},{"$f":"$J$16","v":0.26500000000000001},null,null,{"$f":"$M$16","v":0.69299999999999995},{"$f":"$N$16","v":0.69299999999999995},null,null,{"$f":"AO16","v":1.1379999999999999},0.47599999999999998]
[null,null,null,null,null,null,null,null,{"$f":"EE!M25","v":560},{"$f":"EE!M28","v":840},null,null,{"$f":"EE!N25","v":0},{"$f":"EE!N28","v":0},null,null,{"$f":"EE!T25","v":560},{"$f":"EE!T28","v":840},null,null,{"$f":"EE!M49","v":35},{"$f":"EE!M52","v":65},null,null,{"$f":"EE!N49","v":634.93253740000011},{"$f":"EE!N52","v":1179.1604266000004},null,null,{"$f":"EE!T49","v":570.6832725999999},{"$f":"EE!T52","v":1059.8403634000001},null,null,{"$f":"EE!M73","v":40},{"$f":"EE!M76","v":60},null,null,{"$f":"EE!N73","v":777.65490633385457},{"$f":"EE!N76","v":1166.4823595007817},null,null,{"$f":"EE!T73","v":696.52084613624629},{"$f":"EE!T76","v":1044.7812692043694},null,null,{"$f":"EE!M97","v":35},{"$f":"EE!M100","v":65},null,null,{"$f":"EE!N97","v":2584.2147749090914},{"$f":"EE!N100","v":4799.2560105454559},null,null,{"$f":"EE!T97","v":2231.1829564040399},{"$f":"EE!T100","v":4143.6254904646466}]
[null,null,"G13","szczyt przedpołudniowy","szczyt popołudniowy","inne"]
[null,null,null,0.84599999999999997,1.3089999999999999,0.56000000000000005]
[]
[null,"Podatek akcyzowy",null,null,null,null,null,5,"zł/MWh"]
[]
[null,"DYSTRYBUCJA"]
[]
[null,null,null,null,null,null,null,"Opłaty poniżej progu",null,null,null,"Opłaty powyżej progu",null,null,null,"Opłaty wg taryfikatora",null,null,null,"Opłaty poniżej progu",null,null,null,"Opłaty powyżej progu",null,null,null,"Opłaty wg taryfikatora",null,null,null,"Opłaty poniżej progu",null,null,null,"Opłaty powyżej progu",null,null,null,"Opłaty wg taryfikatora",null,null,null,"Opłaty poniżej progu",null,null,null,"Opłaty powyżej progu",null,null,null,"Opłaty wg taryfikatora"]
[null,null,null,null,null,null,null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w",null,"G11","G12","G12w"]
[null,"S(SVn)","Składnik stały stawki sieciowej",null,null,"zł/miesiąc",null,10.34,10.34,10.34,null,10.34,10.34,10.34,null,{"$f":"L27","v":10.34},10.34,10.34,null,{"$f":"H27","v":10.34},10.34,10.34,null,{"$f":"L27","v":10.34},10.34,10.34,null,{"$f":"P27","v":10.34},10.34,10.34,null,{"$f":"T27","v":10.34},10.34,10.34,null,{"$f":"X27","v":10.34},10.34,10.34,null,{"$f":"AB27","v":10.34},10.34,10.34,null,{"$f":"AF27","v":10.34},10.34,10.34,null,{"$f":"AJ27","v":10.34},10.34,10.34,null,{"$f":"AN27","v":10.34},10.34,10.34]
[null,"P(i)","Liczba miesięcy",null,null,"ilość miesięcy",null,{"$f":"IF(H30<>0,IF(L30<>0,3,6),0)","v":6},{"$f":"H28","v":6},{"$f":"H28","v":6},null,{"$f":"6-H28","v":0},{"$f":"L28","v":0},{"$f":"L28","v":0},null,{"$f":"6","v":6},{"$f":"P28","v":6},{"$f":"P28","v":6},null,{"$f":"IF(T30<>0,IF(X30<>0,3,6),0)","v":3},{"$f":"T28","v":3},{"$f":"T28","v":3},null,{"$f":"6-T28","v":3},{"$f":"X28","v":3},{"$f":"X28","v":3},null,6,6,6,null,{"$f":"IF(AF30<>0,IF(AJ30<>0,3,6),0)","v":3},{"$f":"AF28","v":3},{"$f":"AF28","v":3},null,{"$f":"6-AF28","v":3},{"$f":"AJ28","v":3},{"$f":"AJ28","v":3},null,6,6,6,null,{"$f":"IF(AR30<>0,IF(AV30<>0,3,6),0)","v":3},{"$f":"AR28","v":3},{"$f":"AR28","v":3},null,{"$f":"6-AR28","v":3},{"$f":"AV28","v":3},{"$f":"AV28","v":3},null,6,6,6]
[null,"S(ZVnm)","Składnik zmienny stawki sieciowej",null,null,"zł/kWh",null,0.25729999999999997,null,null,null,{"$f":"H29","v":0.25729999999999997},null,null,null,{"$f":"L29","v":0.25729999999999997},null,null,null,{"$f":"H29","v":0.25729999999999997},null,null,null,{"$f":"L29","v":0.25729999999999997},null,null,null,{"$f":"P29","v":0.25729999999999997},null,null,null,{"$f":"T29","v":0.25729999999999997},null,null,null,{"$f":"X29","v":0.25729999999999997},null,null,null,{"$f":"AB29","v":0.25729999999999997},null,null,null,{"$f":"AF29","v":0.25729999999999997},null,null,null,{"$f":"AJ29","v":0.25729999999999997},null,null,null,{"$f":"AN29","v":0.25729999999999997}]
[null,"E(oim)","Ilość energii zużytej",null,null,"kWh",null,{"$f":"H13","v":1400},null,null,null,{"$f":"L13","v":0},null,null,null,{"$f":"P13","v":1400},null,null,null,{"$f":"T13","v":100},null,null,null,{"$f":"X13","v":1814.0929640000004},null,null,null,{"$f":"AB13","v":1630.5236359999999},null,null,null,{"$f":"AF13","v":100},null,null,null,{"$f":"AJ13","v":1944.1372658346363},null,null,null,{"$f":"AN13","v":1741.3021153406157},null,null,null,{"$f":"AR13","v":100},null,null,null,{"$f":"AV13","v":7383.4707854545468},null,null,null,{"$f":"AZ13","v":6374.8084468686866}]
[null,"S(ZVnm)","Składnik zmienny stawki sieciowej dzień",null,null,"zł/kWh",null,null,0.29339999999999999,0.33139999999999997,null,null,{"$f":"I31","v":0.29339999999999999},0.33139999999999997,null,{"$f":"L31","v":0},0.29339999999999999,0.33139999999999997,null,null,{"$f":"I31","v":0.29339999999999999},0.33139999999999997,null,null,{"$f":"M31","v":0.29339999999999999},0.33139999999999997,null,null,{"$f":"Q31","v":0.29339999999999999},0.33139999999999997,null,null,{"$f":"U31","v":0.29339999999999999},0.33139999999999997,null,null,{"$f":"Y31","v":0.29339999999999999},0.33139999999999997,null,null,{"$f":"AC31","v":0.29339999999999999},0.33139999999999997,null,null,{"$f":"AG31","v":0.29339999999999999},0.33139999999999997,null,null,{"$f":"AK31","v":0.29339999999999999},0.33139999999999997,null,null,{"$f":"AO31","v":0.29339999999999999},0.33139999999999997]
[null,"S(ZVnm)","Składnik zmienny stawki sieciowej noc",null,null,"zł/kWh",null,null,6.1800000000000001E-2,5.2699999999999997E-2,null,null,{"$f":"I33","v":6.1800000000000001E-2},5.2699999999999997E-2,null,null,{"$f":"M33","v":6.1800000000000001E-2},5.2699999999999997E-2,null,null,{"$f":"I33","v":6.1800000000000001E-2},5.2699999999999997E-2,null,null,{"$f":"M33","v":6.1800000000000001E-2},5.2699999999999997E-2,null,null,{"$f":"Q33","v":6.1800000000000001E-2},5.2699999999999997E-2,null,null,{"$f":"U33","v":6.1800000000000001E-2},5.2699999999999997E-2,null,null,{"$f":"Y33","v":6.1800000000000001E-2},5.2699999999999997E-2,null,null,{"$f":"AC33","v":6.1800000000000001E-2},5.2699999999999997E-2,null,null,{"$f":"AG33","v":6.1800000000000001E-2},5.2699999999999997E-2,null,null,{"$f":"AK33","v":6.1800000000000001E-2},5.2699999999999997E-2,null,null,{"$f":"AO33","v":6.1800000000000001E-2},5.2699999999999997E-2]
[null,"S(oSJ)","stawka jakosciowa",null,null,"zł/kWh",null,3.1399999999999997E-2,{"$f":"H35","v":3.1399999999999997E-2},3.1399999999999997E-2,null,{"$f":"H35","v":3.1399999999999997E-2},3.1399999999999997E-2,3.1399999999999997E-2,null,{"$f":"L35","v":3.1399999999999997E-2},3.1399999999999997E-2,3.1399999999999997E-2,null,{"$f":"H35","v":3.1399999999999997E-2},3.1399999999999997E-2,3.1399999999999997E-2,null,{"$f":"L35","v":3.1399999999999997E-2},3.1399999999999997E-2,3.1399999999999997E-2,null,{"$f":"P35","v":3.1399999999999997E-2},3.1399999999999997E-2,3.1399999999999997E-2,null,{"$f":"T35","v":3.1399999999999997E-2},3.1399999999999997E-2,3.1399999999999997E-2,null,{"$f":"X35","v":3.1399999999999997E-2},3.1399999999999997E-2,3.1399999999999997E-2,null,{"$f":"AB35","v":3.1399999999999997E-2},3.1399999999999997E-2,3.1399999999999997E-2,null,{"$f":"AF35","v":3.1399999999999997E-2},3.1399999999999997E-2,3.1399999999999997E-2,null,{"$f":"AJ35","v":3.1399999999999997E-2},3.1399999999999997E-2,3.1399999999999997E-2,null,{"$f":"AN35","v":3.1399999999999997E-2},3.1399999999999997E-2,3.1399999999999997E-2]
[null,"S(OZE)","stawka OZE",null,null,"zł/kWh",null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"L38","v":0},0,0,null,0,0,0,null,0,0,0,null,{"$f":"X38","v":0},0,0,null,0,0,0,null,0,0,0,null,{"$f":"AJ38","v":0},0,0,null,0,0,0]
[null,"S(ok)","stawka opłaty kogeneracyjnej",null,null,"zł/kWh",null,{"$f":"6.18/1000","v":6.1799999999999997E-3},6.1799999999999997E-3,6.1799999999999997E-3,null,{"$f":"H40","v":6.1799999999999997E-3},6.1799999999999997E-3,6.1799999999999997E-3,null,{"$f":"L40","v":6.1799999999999997E-3},6.1799999999999997E-3,6.1799999999999997E-3,null,{"$f":"H40","v":6.1799999999999997E-3},6.1799999999999997E-3,6.1799999999999997E-3,null,{"$f":"L40","v":6.1799999999999997E-3},6.1799999999999997E-3,6.1799999999999997E-3,null,{"$f":"P40","v":6.1799999999999997E-3},6.1799999999999997E-3,6.1799999999999997E-3,null,{"$f":"T40","v":6.1799999999999997E-3},6.1799999999999997E-3,6.1799999999999997E-3,null,{"$f":"X40","v":6.1799999999999997E-3},6.1799999999999997E-3,6.1799999999999997E-3,null,{"$f":"AB40","v":6.1799999999999997E-3},6.1799999999999997E-3,6.1799999999999997E-3,null,{"$f":"AF40","v":6.1799999999999997E-3},6.1799999999999997E-3,6.1799999999999997E-3,null,{"$f":"AJ40","v":6.1799999999999997E-3},6.1799999999999997E-3,6.1799999999999997E-3,null,{"$f":"AN40","v":6.1799999999999997E-3},6.1799999999999997E-3,6.1799999999999997E-3]
[null,"O(a)","opłata abonamentowa",null,null,"zł/miesiąc",null,2.2799999999999998,2.2799999999999998,2.2799999999999998,null,2.2799999999999998,2.2799999999999998,2.2799999999999998,null,{"$f":"L44","v":2.2799999999999998},2.2799999999999998,2.2799999999999998,null,{"$f":"H44","v":2.2799999999999998},2.2799999999999998,2.2799999999999998,null,2.2799999999999998,2.2799999999999998,2.2799999999999998,null,2.2799999999999998,2.2799999999999998,2.2799999999999998,null,{"$f":"T44","v":2.2799999999999998},2.2799999999999998,2.2799999999999998,null,2.2799999999999998,2.2799999999999998,2.2799999999999998,null,2.2799999999999998,2.2799999999999998,2.2799999999999998,null,{"$f":"AF44","v":2.2799999999999998},2.2799999999999998,2.2799999999999998,null,2.2799999999999998,2.2799999999999998,2.2799999999999998,null,2.2799999999999998,2.2799999999999998,2.2799999999999998]
[null,"Opłata łączna:"]
[]
[null,null,null,null,null,null,null,"BUDYNEK",null,null,null,null,null,null,null,null,null,null,null,"POMPA CIEPŁA SOLANKA / WODA",null,null,null,null,null,null,null,null,null,null,null,"POMPA CIEPŁA POWIETRZE / WODA",null,null,null,null,null,null,null,null,null,null,null,"OGRZEWANIE BEZPOŚREDNIE"]
[null,null,null,null,null,null,null,"Energia","poniżej progu",null,"powyże progu",null,"suma",0.23,null,"suma",{"$f":"N54","v":0.23},"SUMA",null,"Energia","poniżej progu",null,"powyże progu",null,"suma",0.23,null,"suma",{"$f":"Z54","v":0.23},"SUMA",null,"Energia","poniżej progu",null,"powyże progu",null,"suma",0.23,null,"suma",{"$f":"AL54","v":0.23},"SUMA",null,"Energia","poniżej progu",null,"powyże progu",null,"suma",0.23,null,"suma",{"$f":"AX54","v":0.23},"SUMA"]
[null,null,null,null,null,null,null,"G12",{"$f":"I14*I15+J14*J15","v":543.90000000000009},"netto",{"$f":"M14*M15+N14*N15","v":0},"netto",543.90000000000009,668.99700000000007,null,{"$f":"Q14*Q15+R14*R15","v":982.09999999999991},1207.9829999999999,1876.98,null,"G12",{"$f":"U14*U15+V14*V15","v":38.85},"netto",{"$f":"Y14*Y15+Z14*Z15","v":1257.1664240520001},"netto",1296.016424052,1594.1002015839601,null,{"$f":"AC14*AC15+AD14*AD15","v":1143.8123306540001},1406.8891667044202,3000.9893682883803,null,"G12",{"$f":"AG14*AG15+AH14*AH15","v":40.085000000000008},"netto",{"$f":"AK14*AK15+AL14*AL15","v":1347.2871252234031},"netto",1387.3721252234031,1706.4677140247859,null,{"$f":"AO14*AO15+AP14*AP15","v":1221.523433911442},1502.4738237110737,3208.9415377358596,null,"G12",{"$f":"AS14*AS15+AT14*AT15","v":38.85},"netto",{"$f":"AW14*AW15+AX14*AX15","v":5116.7452543200006},"netto",5155.595254320001,6341.3821628136011,null,{"$f":"BA14*BA15+BB14*BB15","v":4471.9281254783837},5500.4715943384117,11841.853757152014]
[null,null,null,null,null,null,null,"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",null,null,null,null,null,null,null,null,null,null,null,"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",null,null,null,null,null,null,null,null,null,null,null,"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",null,null,null,null,null,null,null,null,null,null,null,"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:"]
[null,null,null,null,null,null,null,"G12",{"$f":"I27*I28+I31*I32+I33*I34+I35*I36+I37*I28+I38*I39+I40*I41+I42*I43+I44*I45","v":456.47199999999998},"netto",{"$f":"M27*M28+M31*M32+M33*M34+M35*M36+M37*M28+M38*M39+M40*M41+M42*M43+M44*M45","v":0},"netto",456.47199999999998,561.46055999999999,null,{"$f":"Q27*Q28+Q31*Q32+Q33*Q34+Q35*Q36+Q37*Q28+Q38*Q39+Q40*Q41+Q42*Q43+Q44*Q45","v":429.11199999999997},527.80775999999992,1089.2683199999999,null,"G12",{"$f":"IF(U56=0,0,U27*U28+U31*U32+U33*U34+U35*U36+U37*U28+U38*U39+U40*U41+U42*U43+U44*U45)","v":99.128000000000014},"netto",{"$f":"Y27*Y28+Y31*Y32+Y33*Y34+Y35*Y36+Y37*Y28+Y38*Y39+Y40*Y41+Y42*Y43+Y44*Y45","v":467.96652399352013},"netto",567.09452399352017,697.5262645120298,null,{"$f":"AC27*AC28+AC31*AC32+AC33*AC34+AC35*AC36+AC37*AC28+AC38*AC39+AC40*AC41+AC42*AC43+AC44*AC45","v":492.39607599447999},605.64717347321039,1303.1734379852401,null,"G12",{"$f":"IF(AG56=0,0,AG27*AG28+AG31*AG32+AG33*AG34+AG35*AG36+AG37*AG28+AG38*AG39+AG40*AG41+AG42*AG43+AG44*AG45)","v":100.286},"netto",{"$f":"AK27*AK28+AK31*AK32+AK33*AK34+AK35*AK36+AK37*AK28+AK38*AK39+AK40*AK41+AK42*AK43+AK44*AK45","v":518.46256640066213},"netto",618.74856640066218,761.06073667281453,null,{"$f":"AO27*AO28+AO31*AO32+AO33*AO34+AO35*AO36+AO37*AO28+AO38*AO39+AO40*AO41+AO42*AO43+AO44*AO45","v":516.23338917899366},634.96706869016225,1396.0278053629768,null,"G12",{"$f":"IF(AS56=0,0,AS27*AS28+AS31*AS32+AS33*AS34+AS35*AS36+AS37*AS28+AS38*AS39+AS40*AS41+AS42*AS43+AS44*AS45)","v":99.128000000000014},"netto",{"$f":"AW27*AW28+AW31*AW32+AW33*AW34+AW35*AW36+AW37*AW28+AW38*AW39+AW40*AW41+AW42*AW43+AW44*AW45","v":1666.3852436141094},"netto",1765.5132436141093,2171.5812896453544,null,{"$f":"BA27*BA28+BA31*BA32+BA33*BA34+BA35*BA36+BA37*BA28+BA38*BA39+BA40*BA41+BA42*BA43+BA44*BA45","v":1513.2712815972041},1861.3236763645609,4032.9049660099154]
[]
[null,null,null,null,null,null,null,null,{"$f":"H21","v":5},"netto",null,null,"z VAT 23%",{"$f":"I68+I68*N61","v":6.15},null,null,null,null,null,null,{"$f":"H21","v":5},"netto",null,null,"z VAT 23%",{"$f":"U68+U68*Z61","v":6.15},null,null,null,null,null,null,{"$f":"H21","v":5},"netto",null,null,"z VAT 23%",{"$f":"AG68+AG68*AL61","v":6.15},null,null,null,null,null,null,{"$f":"H21","v":5},"netto",null,null,"z VAT 23%",{"$f":"AS68+AS68*AX61","v":6.15}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0.23,"zł/kWh",null,null,{"$f":"M72","v":0.23},"zł/kWh",null,null,null,null,null,null,0.23,"zł/kWh",null,null,{"$f":"Y72","v":0.23},"zł/kWh",null,null,null,null,null,null,0.23,"zł/kWh",null,null,{"$f":"AK72","v":0.23},"zł/kWh",null,null,null,null,null,null,0.23,"zł/kWh",null,null,{"$f":"AW72","v":0.23},"zł/kWh"]
[null,null,null,null,null,null,null,"G12w",966.60400000000004,"netto",null,null,1188.92292,{"$f":"M75/(I17+M17+J17+N17)","v":0.84923065714285717},null,null,2969.2790400000004,{"$f":"Q75/(I17+J17+M17+N17+Q17+R17)","v":1.0604568000000001},null,"G12w",1808.2709350153004,"netto",null,null,2224.1732500688195,{"$f":"Y75/(U17+Y17+V17+Z17)","v":1.1619985506977806},null,null,4194.2823053973661,{"$f":"AC75/(U17+V17+Y17+Z17+AC17+AD17)","v":1.1832823627236204},null,"G12w",1952.712259978199,"netto",null,null,2401.8360797731848,{"$f":"AK75/(AG17+AK17+AH17+AL17)","v":1.1749876683513705},null,null,4594.706797630789,{"$f":"AO75/(AG17+AH17+AK17+AL17+AO17+AP17)","v":1.2137842757382331},null,"G12w",6713.9181545980018,"netto",null,null,8258.1193301555431,{"$f":"AW75/(AS17+AW17+AT17+AX17)","v":1.1035146079819893},null,null,15454.037941445502,{"$f":"BA75/(AS17+AT17+AW17+AX17+BA17+BB17)","v":1.1151484020758002}]
[null,null,null,null,null,null,null,null,"Sprzedaż","Dystrybucja","Pozostałe",null,"Sprzedaż","Dystrybucja","Pozostałe",null,null,null,null,null,"Sprzedaż","Dystrybucja","Pozostałe",null,"Sprzedaż","Dystrybucja","Pozostałe"]
[null,null,null,null,null,null,null,"G12w",1037.1199999999999,{"$f":"R27*R28+R31*R32+R33*R34","v":291.89199999999994},{"$f":"R35*R36+R37*R28+R38*R39+R40*R41+R42*R43+R44*R45","v":118.43199999999999},1447.4439999999997,{"$f":"I81/$L$81","v":0.71651822108489172},0.20166030602911061,8.182147288599767E-2,null,null,null,null,"G12w",1153.9215771971999,{"$f":"AD27*AD28+AD31*AD32+AD33*AD34","v":307.01802369081997},{"$f":"AD35*AD36+AD37*AD28+AD38*AD39+AD40*AD41+AD42*AD43+AD44*AD45","v":140.77507824087999},1601.7146791288999,{"$f":"U81/$X$81","v":0.72042892047712614},0.1916808453411897,8.7890234181684082E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AP56-$AU$79<0,0,AP56-$AU$79)","v":1608.7615377358595},"zł","G12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP63","v":1396.0278053629768},null,"G12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU84+AU81","v":3004.7893430988361},null,"G12"]
[null,"ENERGIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2994.5267976307887,null,"G12w"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DYSTRYBUCJA"]

{"sheet":"PGNiG","index":15,"n_rows":77,"n_cols":21,"rows_kept":69,"cut":true,"hidden":true,"merged":[[7,1,7,2],[7,7,7,8],[7,10,7,11],[18,1,18,11],[6,7,6,8],[4,1,4,11],[5,7,5,8],[5,10,5,11],[6,10,6,11],[62,0,68,0],[20,1,20,2],[20,4,20,5],[32,1,32,7],[34,4,34,5],[50,1,51,2]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,"Obowiązuje dla roku 2024"]
[null,null,"Stan: ","2024-01-01",null,2024,null,"Sprzedaż","TAK"]
[null,null,"Taryfy W",null,null,"2024 PGNiG po zmianie",null,"Dystrybucja","TAK"]
[]
[null,"PALIWO"]
[null,null,null,null,null,null,null,"1 połowa roku",null,null,"2 połowa roku"]
[null,null,null,null,null,null,null,{"$f":"EE!D35","v":0.54},null,null,{"$f":"1-H7","v":0.45999999999999996}]
[null,"Grupa taryfowa",null,null,"Roczna ilość paliwa","Ilość rozliczeń",null,"Ceny",null,null,"Ceny"]
[null,null,null,null,null,null,null,"Paliwo","Abonament",null,"Paliwo","Abonament"]
[null,null,null,null,"[m3/rok]","[i/rok]",null,"[zł/kWh] netto","[zł/m-c]",null,"[zł/kWh] netto","[zł/m-c]"]
[null,"W-1.1",null,null,"<300",1,null,{"$f":"H67/1000","v":0.20016999999999999},3.35,null,{"$f":"31.814/100","v":0.31813999999999998},{"$f":"I11","v":3.35}]
[null,"W-1.2",null,null,"<300",2,null,{"$f":"$H$11","v":0.20016999999999999},4.29,null,0.31813999999999998,4.29]
[null,"W-2.1",null,null,"300 < a < 1200",1,null,0.20016999999999999,5.49,null,0.31813999999999998,5.49]
[null,"W-2.2",null,null,"300 < a < 1200",2,null,0.20016999999999999,6.3,null,0.31813999999999998,6.3]
[null,"W-3.6",null,null,"1200 < a < 8000",6,null,0.20016999999999999,6.4,null,0.31813999999999998,6.4]
[null,"W-3.9",null,null,"1200 < a < 8000",9,null,0.20016999999999999,8.02,null,0.31813999999999998,8.02]
[null,"W-4",null,null,"> 8000",12,null,0.20016999999999999,16.11,null,0.31813999999999998,16.11]
[]
[null,"DYSTRYBUCJA"]
[]
[null,"Grupa taryfowa",null,null,"Ceny",null,null,"Wsp. konwersji Wk"]
[null,null,null,null,"Stawka opłaty stałej","Stawka opłaty zmiennej",null,"grupa E"]
[null,null,null,null,"[zł/m-c]","[zł/kWh]",null,"[kWh/m3]"]
[null,"W-1.1",null,null,6.01,{"$f":"5.706/100","v":5.7060000000000007E-2},null,10.972]
[null,"W-1.2",null,null,7.05,5.7060000000000007E-2]
[null,"W-2.1",null,null,13.04,{"$f":"4.756/100","v":4.7560000000000005E-2},null,"średnia arytmetyczna z 06-2023"]
[null,"W-2.2",null,null,14.92,4.7560000000000005E-2,null,"https://www.psgaz.pl/mapa-orcs-i-jakosc-gazu"]
[null,"W-3.6",null,null,42.41,{"$f":"4.42/100","v":4.4199999999999996E-2}]
[null,"W-3.9",null,null,45.61,4.4199999999999996E-2]
[null,"W-4",null,null,204.77,{"$f":"4.407/100","v":4.4069999999999998E-2}]
[]
[]
[null,"Opłaty łączne - SPRZEDAŻ I DYSTRYBUCJA ENERGII:"]
[]
[null,"Grupa taryfowa",null,null,"Energia CO i CWU"]
[null,{"$f":"IF(F56<300,\"W-1.2\",IF(F56<1200,\"W-2.2\",IF(F56<8000,\"W-3.6\",\"W-4\")))","v":"W-3.6"},"z solarami"]
[]
[]
[null,null,null,null,"Zużycie","Zużycie po sprawności","Zużycie","Zużycie po sprawności","Paliwo","Dystrybucja","Suma 23%","Koszt paliwa"]
[null,"Kocioł tradycyjny",null,{"$f":"H6","v":"1 połowa roku"},{"$f":"(E36+F36)/H24*H7","v":675.23114086766316},{"$f":"E42/B43","v":785.15248938100365},{"$f":"E42*$H$24","v":7408.6360776000001},8614.6931134883725,{"$f":"VLOOKUP($B$36,$B$11:$L$17,7,0)*$H$42+VLOOKUP($B$36,$B$11:$L$17,8,0)*6","v":1762.8031205269674},{"$f":"VLOOKUP($B$36,$B$24:$F$30,4,0)*VLOOKUP($B$36,$B$11:$I$17,5,0)/2+VLOOKUP($B$36,$B$24:$F$30,5,)*H42","v":507.99943561618602},{"$f":"(J42+I42)*$K$41+(J42+I42)","v":2793.0871440560786},{"$f":"K42/F42","v":3.5573817593803785}]
[null,{"$f":"'[1]2024'!G47/100","v":0.86},null,{"$f":"K6","v":"2 połowa roku"},{"$f":"(E36+F36)/H24-E42","v":575.19689777615747},{"$f":"E43/B43","v":668.83360206529937},6311.0603623999996,7338.4422818604644,{"$f":"VLOOKUP($B$36,$B$11:$L$17,10,0)*$H$43+VLOOKUP($B$36,$B$11:$L$17,11,0)*6","v":2373.052027551088},451.58914885823253,3474.3086469834643,5.1945784964378356]
[null,null,null,"suma",{"$f":"E42+E43","v":1250.4280386438206},1453.9860914463029,13719.69644,15953.135395348836,null,null,{"$f":"K42+K43","v":6267.3957910395429},4.3104922584268088,null,{"$f":"K44/G44","v":0.45681738065040911}]
[]
[null,{"$f":"'[1]2024'!G50/100","v":0.92},null,{"$f":"K6","v":"2 połowa roku"},575.19689777615747,{"$f":"E47/B47","v":625.21401932191031},6311.0603623999996,6859.8482199999999,{"$f":"VLOOKUP($B$36,$B$11:$L$17,10,0)*$H$47+VLOOKUP($B$36,$B$11:$L$17,11,0)*6","v":2220.7921127107998},430.43529132399999,3261.0097069628036,5.2158294698823351]
[null,null,null,"suma",{"$f":"E46+E47","v":1250.4280386438206},1359.1609115693702,13719.69644,14912.71352173913,null,null,{"$f":"K46+K47","v":5885.2254003195721},4.3300431539957485,null,{"$f":"K48/G48","v":0.42896177958873061}]
[]
[]
[null,null,null,null,"Zużycie","Zużycie po sprawności","Zużycie","Zużycie po sprawności","Paliwo","Dystrybucja","Suma 23%","Koszt paliwa",null,"Oszczędność dzięki instalacji solarnej"]
[null,null,null,null,"m3/rok","m3/rok","kWh/rok","kWh/rok","[zł/rok/netto]","[zł/rok/netto]",0.23]
[null,"Kocioł tradycyjny",null,{"$f":"H18","v":0},{"$f":"E42-0.5*J76","v":604.14939351075463},{"$f":"E54/B55","v":702.49929477994726},{"$f":"E54*$H$24","v":6628.7271455999999},7707.8222623255806,{"$f":"VLOOKUP($B$36,$B$11:$L$17,7,0)*$H$54+VLOOKUP($B$36,$B$11:$L$17,8,0)*6","v":1581.2747822497115},{"$f":"VLOOKUP($B$36,$B$24:$F$30,4,0)*VLOOKUP($B$36,$B$11:$I$17,5,0)/2+VLOOKUP($B$36,$B$24:$F$30,5,)*H54","v":467.91574399479066},{"$f":"(J54+I54)*$K$41+(J54+I54)","v":2520.5043472807374},{"$f":"K54/F54","v":3.5879101459742628}]
[null,{"$f":"B43","v":0.86},null,{"$f":"K18","v":0},{"$f":"E43-0.5*J76","v":504.11515041924895},{"$f":"E55/B55","v":586.18040746424299},5531.1514303999993,6431.5714306976743,{"$f":"VLOOKUP($B$36,$B$11:$L$17,10,0)*$H$55+VLOOKUP($B$36,$B$11:$L$17,11,0)*6","v":2084.5401349621579},411.50545723683717,3070.1360784047638,5.2375276268373776]
[]
[null,"Kocioł kondensacyjny",null,{"$f":"H18","v":0},{"$f":"E46-0.5*J76","v":604.14939351075463},{"$f":"E58/B59","v":656.68412338125506},{"$f":"E58*$H$24","v":6628.7271455999999},7205.1382017391306,{"$f":"VLOOKUP($B$36,$B$11:$L$17,7,0)*$H$58+VLOOKUP($B$36,$B$11:$L$17,8,0)*6","v":1480.6525138421218},{"$f":"VLOOKUP($B$36,$B$24:$F$30,4,0)*VLOOKUP($B$36,$B$11:$I$17,5,0)/2+VLOOKUP($B$36,$B$24:$F$30,5,)*H58","v":445.69710851686955},{"$f":"(J58+I58)*$K$41+(J58+I58)","v":2369.4100355015594},{"$f":"K58/F58","v":3.6081427144933982}]
[null,{"$f":"B47","v":0.92},null,{"$f":"K18","v":0},{"$f":"E47-0.5*J76","v":504.11515041924895},{"$f":"E59/B59","v":547.95125045570535},5531.1514303999993,6012.1211199999989,{"$f":"VLOOKUP($B$36,$B$11:$L$17,10,0)*$H$59+VLOOKUP($B$36,$B$11:$L$17,11,0)*6","v":1951.0962131167996},392.96575350399996,2883.1962189435835,5.2617750512399866]
[null,null,null,"suma",{"$f":"E58+E59","v":1108.2645439300036},1204.6353738369603,12159.878575999999,13217.25932173913,null,null,{"$f":"K58+K59","v":5252.6062544451433},4.3603287505286641]
[]
[2024,"Co byłoby gdyby nie zamrożenie cen?"]
[null,"Cena energii na Towarowej Giełdzie Energii na 30.07.2023 wynosiła średnio",null,null,null,null,null,249.15,"PLN/MWh"]
[null,"https://tge.pl/gaz-otf",null,null,null,null,null,{"$f":"H64/1000","v":0.24915000000000001},"zł/kWh"]
[null,"Max ",295,"PLN/MWh",null,"Wybrana",null,{"$f":"VLOOKUP(F3,R68:U71,4,0)","v":200.17},"zł/kWh"]
[null,"Min",214,"PLN/MWh",null,null,null,null,null,null,null,"2024 - prognoza PGNiG przed zmianą",null,null,null,null,null,"2024 PGNiG prognoza",null,null,516.73]
[null,null,null,null,null,null,null,null,null,null,null,"2024 - prognoza na bazie TGE (30.07.2023)",null,null,null,null,null,"2024 TGE",null,null,249.15]
[null,null,null,null,null,null,null,null,null,null,null,"2023 - zamrożona",null,null,null,null,null,"Zamrożona",null,null,200.17]
[null,"Instalacja solarna na potrzeby wspomagania przygotowania CWU"]
[null,"Instalacja solarna - powierzchnia",null,null,null,null,{"$f":"2.3*2","v":4.5999999999999996},"m2"]
[null,"Energia roczna uzyskana z 1 m2 kolektora (optymalnie)",null,null,null,null,525,"kWh/m2/rok",null,"60% zapotrzebowania"]
[null,"Energia roczna uzyskana z instalacji (optymalnie)",null,null,null,null,{"$f":"G74*G73","v":2415},"kWh/rok",null,{"$f":"IF(F36*0.6>G75,G75,F36*0.6)","v":1559.8178640000001},"kWh/rok"]
[null,"Ilość ekwiwalentu gazu ziemnego",null,null,null,null,{"$f":"G75/$H$24","v":220.10572366022603},"m3/rok",null,{"$f":"J75/$H$24","v":142.16349471381702},"m3/rok"]
[null,"Sprawność kotła"]

{"sheet":"Meteo","index":16,"n_rows":8764,"n_cols":56,"rows_kept":69,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Meteo","https://www.gov.pl/web/fundusze-regiony/dane-do-obliczen-energetycznych-budynkow",null,null,null,null,null,null,null,null,null,"Wybór:",{"$f":"Obliczenia!AE67","v":"Kraków"}]
[null,null,null,"Koszalin","Ustka","Lębork","Łeba","Hel","Gdańsk","Elbląg","Kętrzyn","Suwałki","Świnoujście","Szczecin","Piła","Chojnice","Bydgoszcz","Toruń","Mława","Olsztyn","Mikołajki","Ostrołęka","Białystok","Gorzów Wielkopolski","Słubice","Poznań","Koło","Płock","Warszawa","Siedlce","Zielona Góra","Legnica","Leszno","Wrocław","Kalisz","Wieluń","Łódź","Lublin","Jelenia Góra","Kłodzko","Opole","Racibórz","Częstochowa","Katowice","Kraków","Kielce","Tarnów","Rzeszów","Sandomierz","Zamość","Bielsko Biała","Zakopane","Nowy Sącz","Krosno","Lesko","Przemyśl"]
[null,null,null,-16,-16,-16,-16,-16,-16,-18,-22,-24,-16,-16,-18,-18,-18,-20,-20,-22,-22,-20,-22,-18,-18,-18,-18,-20,-20,-22,-18,-18,-18,-18,-18,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-24,-20,-20,-22,-20]
[null,null,null,"Koszalin","Ustka","Lębork","Łeba","Hel","Gdańsk","Elbląg","Kętrzyn","Suwałki","Świnoujście","Szczecin","Piła","Chojnice","Bydgoszcz","Toruń","Mława","Olsztyn","Mikołajki","Ostrołęka","Białystok","Gorzów Wielkopolski","Słubice","Poznań","Koło","Płock","Warszawa","Siedlce","Zielona Góra","Legnica","Leszno","Wrocław","Kalisz","Wieluń","Łódź","Lublin","Jelenia Góra","Kłodzko","Opole","Racibórz","Częstochowa","Katowice","Kraków","Kielce","Tarnów","Rzeszów","Sandomierz","Zamość","Bielsko Biała","Zakopane","Nowy Sącz","Krosno","Lesko","Przemyśl"]
[1,"Białystok",null,-7.2,-4.5,1.8,3.6,4.5999999999999996,1.4,-11.2,3.6,-24.9,4.3,-0.9,-3.8,-4.4000000000000004,0.3,0.2,3.2,3.8,3.2,-1.7,3.7,-2.2000000000000002,-1.4,-3.4,-0.8,0.3,0.6,2.7,-1.5,1.4,-1.2,-1.1000000000000001,-1.6,-6.1,-4.3,1.2,4.2,-7.8,-8.6999999999999993,-2.5,2.8,-11.1,2.1,-2,-6,4.4000000000000004,-2.1,-3.7,-8,-6.3,-4.9000000000000004,1,-6,2.2000000000000002]
[2,"Bielsko Biała",null,-7.7,-4.7,1.4,3.6,4.5,1.3,-11.7,3.3,-25.3,3.9,-0.7,-3.3,-4,0.1,0.1,2.5,3.6,3.1,-1.6,3.9,-2.4,-1,-2.8,-0.9,0.2,0.6,2.5,-1.7,1.3,-1.8,-2.4,-1.7,-5.0999999999999996,-4.0999999999999996,1.2,3.9,-8.1999999999999993,-8.9,-3.2,3.1,-10.199999999999999,1.7,-1.4,-6,4.5,-1.7,-4.4000000000000004,-8.4,-7.5,-5.6,0.9,-6.2,2.1]
[3,"Bydgoszcz",null,-8.1,-4.8,1,3.6,4.3,1.1000000000000001,-12.3,3.1,-25.8,3.5,-0.6,-2.7,-3.6,-0.1,0.1,1.9,3.4,3,-1.6,4.0999999999999996,-2.5,-0.7,-2.2999999999999998,-0.9,0,0.6,2.2999999999999998,-1.8,1.3,-2.4,-3.7,-1.9,-4,-4,1.3,3.5,-8.6999999999999993,-9.1999999999999993,-3.9,3.5,-9.4,1.2,-0.9,-6,4.5999999999999996,-1.2,-5.2,-8.9,-8.6,-6.2,0.7,-6.4,2.1]
[4,"Chojnice",null,-8.6,-5,0.6,3.6,4.2,1,-12.8,2.8,-26.2,3.1,-0.4,-2.2000000000000002,-3.2,-0.3,0,1.2,3.2,2.9,-1.5,4.3,-2.7,-0.3,-1.7,-1,-0.1,0.6,2.1,-2,1.2,-3,-5,-2,-3,-3.8,1.3,3.2,-9.1,-9.4,-4.5999999999999996,3.8,-8.5,0.8,-0.3,-6,4.7,-0.8,-5.9,-9.3000000000000007,-9.8000000000000007,-6.9,0.6,-6.6,2]
[5,"Częstochowa",null,-8.9,-5.7,0.8,3.3,4.0999999999999996,0.7,-12.9,2.6,-25.6,2.8,0.1,-2,-2.7,-0.5,-0.2,1.4,3,2.8,-1.5,4,-2.7,-0.3,-1.4,-1.4,-0.2,0.7,1.9,-2,1.2,-3,-5.0999999999999996,-2.2000000000000002,-3.2,-3.5,1.3,2.8,-9.1999999999999993,-9.3000000000000007,-4.5999999999999996,3.3,-9,2,-0.1,-5.6,4.5999999999999996,-0.5,-6,-9.1999999999999993,-10.4,-7.3,0.4,-6.6,2]
[6,"Elbląg",null,-9.1,-6.4,1.1000000000000001,3.1,3.9,0.4,-13,2.4,-25,2.6,0.6,-1.8,-2.1,-0.6,-0.4,1.5,2.8,2.7,-1.5,3.6,-2.7,-0.2,-1.1000000000000001,-1.7,-0.3,0.7,1.8,-2.1,1.1000000000000001,-3,-5.3,-2.4,-3.4,-3.3,1.3,2.5,-9.3000000000000007,-9.3000000000000007,-4.5999999999999996,2.9,-9.4,3.1,0.1,-5.3,4.5,-0.1,-6.2,-9.1,-11.1,-7.8,0.2,-6.6,2]
[7,"Gdańsk",null,-9.4,-7.1,1.3,2.8,3.8,0.1,-13.1,2.2000000000000002,-24.4,2.2999999999999998,1.1000000000000001,-1.6,-1.6,-0.8,-0.6,1.7,2.6,2.6,-1.5,3.3,-2.7,-0.2,-0.8,-2.1,-0.4,0.8,1.6,-2.1,1.1000000000000001,-3,-5.4,-2.6,-3.6,-3,1.3,2.1,-9.4,-9.1999999999999993,-4.5999999999999996,2.4,-9.9,4.3,0.3,-4.9000000000000004,4.4000000000000004,0.2,-6.3,-9,-11.7,-8.1999999999999993,0,-6.6,2]
[8,"Gorzów Wielkopolski",null,-9.6,-6.8,1.7,2.6,3.5,0.4,-12.8,2.1,-23.4,2.4,1.3,-1.1000000000000001,-1.3,-1,-0.5,1.6,2.2999999999999998,2.9,-0.9,3.5,-2.2999999999999998,0,-0.7,-2.2000000000000002,-0.5,0.8,1.4,-2.2000000000000002,1.3,-2.8,-5,-2.2999999999999998,-3.4,-2.9,1.2,2,-8,-9,-3.4,2.2000000000000002,-9.6999999999999993,4.5,0.4,-4.9000000000000004,4.8,0.5,-5.7,-8,-9.8000000000000007,-7.1,0.3,-4.9000000000000004,2.2999999999999998]
[9,"Hel",null,-9.9,-6.5,2.1,2.5,3.2,0.6,-12.4,2.1,-22.3,2.6,1.4,-0.7,-1,-1.3,-0.5,1.6,2,3.3,-0.3,3.6,-1.9,0.2,-0.6,-2.4,-0.7,0.8,1.2,-2.2000000000000002,1.6,-2.6,-4.5,-1.9,-3.2,-2.8,1,1.9,-6.5,-8.6999999999999993,-2.2999999999999998,2,-9.5,4.8,0.4,-4.8,5.2,0.9,-5,-7,-7.8,-6,0.6,-3.3,2.5]
[10,"Jelenia Góra",null,-10.1,-6.2,2.5,2.2999999999999998,2.9,0.9,-12.1,2,-21.3,2.7,1.6,-0.2,-0.7,-1.5,-0.4,1.5,1.7,3.6,0.3,3.8,-1.5,0.4,-0.5,-2.5,-0.8,0.8,1,-2.2999999999999998,1.8,-2.4,-4.0999999999999996,-1.6,-3,-2.7,0.9,1.8,-5.0999999999999996,-8.5,-1.1000000000000001,1.8,-9.3000000000000007,5,0.5,-4.8,5.6,1.2,-4.4000000000000004,-6,-5.9,-4.9000000000000004,0.9,-1.6,2.8]
[11,"Kalisz",null,-9.6,-5.4,2.4,2.1,3.1,0.9,-11.2,1.9,-19.7,2.7,1.7,0,-0.4,-1.4,-0.6,1.6,1.6,3.7,0.5,3.7,-1.2,0.7,-0.1,-2.1,-1,1,1.4,-1.6,2.2999999999999998,-1.8,-3.4,-1.6,-3.1,-2.2000000000000002,1.3,2,-3.6,-7.6,-0.4,1.9,-7.2,5.0999999999999996,0.9,-5,6.5,1.3,-4.0999999999999996,-5.0999999999999996,-4.3,-3.3,1.1000000000000001,-0.4,2.2999999999999998]
[12,"Katowice",null,-9.1,-4.7,2.2000000000000002,1.9,3.4,0.9,-10.199999999999999,1.8,-18.100000000000001,2.7,1.9,0.2,0,-1.3,-0.9,1.7,1.6,3.7,0.6,3.7,-0.8,0.9,0.2,-1.6,-1.3,1.1000000000000001,1.7,-1,2.7,-1.1000000000000001,-2.6,-1.5,-3.1,-1.8,1.7,2.2000000000000002,-2.1,-6.8,0.4,1.9,-5.0999999999999996,5.0999999999999996,1.2,-5.0999999999999996,7.5,1.5,-3.7,-4.3,-2.7,-1.8,1.4,0.7,1.9]
[13,"Kętrzyn",null,-8.6,-3.9,2.1,1.7,3.6,0.9,-9.3000000000000007,1.7,-16.5,2.7,2,0.4,0.3,-1.2,-1.1000000000000001,1.8,1.5,3.8,0.8,3.6,-0.5,1.2,0.6,-1.2,-1.5,1.3,2.1,-0.3,3.2,-0.5,-1.9,-1.5,-3.2,-1.3,2.1,2.4,-0.6,-5.9,1.1000000000000001,2,-3,5.2,1.6,-5.3,8.4,1.6,-3.4,-3.4,-1.1000000000000001,-0.2,1.6,1.9,1.4]
[14,"Kielce",null,-7.8,-3.9,2.2999999999999998,1.8,3.3,1.3,-9.6,1.2,-16.5,2.2999999999999998,2.5,0.6,0.5,-1.1000000000000001,-1,1.4,1.1000000000000001,3.2,0.8,3.5,-0.3,1.5,0.5,-1.4,-1.8,1,2,-0.2,2.5,-0.6,-2,-1.5,-3.7,-1,2,1.3,-0.7,-5.3,1,1.7,-3.3,4.7,2,-5.2,7.3,1.9,-3.6,-4.2,-0.8,-0.5,1.1000000000000001,1,1]
[15,"Kłodzko",null,-7,-3.9,2.4,2,3.1,1.6,-9.8000000000000007,0.8,-16.399999999999999,1.9,2.9,0.8,0.7,-1,-0.9,0.9,0.6,2.5,0.8,3.3,-0.1,1.7,0.5,-1.6,-2.1,0.8,2,0,1.8,-0.7,-2.1,-1.6,-4.3,-0.7,2,0.3,-0.9,-4.5999999999999996,0.8,1.5,-3.5,4.3,2.5,-5.2,6.1,2.1,-3.8,-5,-0.6,-0.9,0.5,0.1,0.6]
[16,"Koło",null,-6.2,-3.9,2.6,2.1,2.8,2,-10.1,0.3,-16.399999999999999,1.5,3.4,1,0.9,-0.9,-0.8,0.5,0.2,1.9,0.8,3.2,0.1,2,0.4,-1.8,-2.4,0.5,1.9,0.1,1.1000000000000001,-0.8,-2.2000000000000002,-1.6,-4.8,-0.4,1.9,-0.8,-1,-4,0.7,1.2,-3.8,3.8,2.9,-5.0999999999999996,5,2.4,-4,-5.8,-0.3,-1.2,0,-0.8,0.2]
[17,"Koszalin",null,-6.9,-4.4000000000000004,2.8,1.4,2.6,2.5,-10.1,0.2,-16.899999999999999,1.3,3.7,1.3,1.3,-0.5,-0.9,0.2,0.3,1.8,1,3.1,0.1,2.1,0.8,-2.1,-2.2999999999999998,0.3,1.6,0,0.4,-0.9,-2.2999999999999998,-2,-4.8,-0.4,1.6,-0.7,-1.1000000000000001,-4,0.4,1,-4.4000000000000004,2.7,2.8,-5.0999999999999996,3.6,2.2999999999999998,-3.4,-5.5,0,-2.2000000000000002,-0.3,-1.6,0.4]
[18,"Kraków",null,-7.5,-4.9000000000000004,2.9,0.8,2.4,2.9,-10.1,0.1,-17.399999999999999,1.1000000000000001,4,1.5,1.6,0,-1,-0.1,0.4,1.7,1.2,2.9,0.1,2.2999999999999998,1.3,-2.4,-2.2000000000000002,0,1.2,-0.1,-0.2,-1.1000000000000001,-2.5,-2.4,-4.8,-0.3,1.2,-0.5,-1.1000000000000001,-4.0999999999999996,0.1,0.7,-4.9000000000000004,1.5,2.7,-5.0999999999999996,2.2999999999999998,2.2000000000000002,-2.8,-5.3,0.2,-3.3,-0.6,-2.2999999999999998,0.6]
[19,"Krosno",null,-8.1999999999999993,-5.4,3.1,0.1,2.2000000000000002,3.4,-10.1,0,-17.899999999999999,0.9,4.3,1.8,2,0.4,-1.1000000000000001,-0.4,0.5,1.6,1.4,2.8,0.1,2.4,1.7,-2.7,-2.1,-0.2,0.9,-0.2,-0.9,-1.2,-2.6,-2.8,-4.8,-0.3,0.9,-0.4,-1.2,-4.0999999999999996,-0.2,0.5,-5.5,0.4,2.6,-5.0999999999999996,0.9,2.1,-2.2000000000000002,-5,0.5,-4.3,-0.9,-3.1,0.8]
[20,"Legnica",null,-7.8,-6.1,2.8,0.3,1.7,3.3,-10.199999999999999,0.1,-17.2,0.8,4.7,2.2999999999999998,2.5,0.8,-1.4,-0.5,0.5,1.5,1.5,2.7,0.1,2.9,1.9,-2.8,-2.6,-0.8,0.6,-0.2,-1.5,-1.2,-2.8,-2.9,-5.0999999999999996,0.2,0.6,-0.3,-0.9,-4.2,0,0.7,-5.8,-0.1,2.2999999999999998,-5,0.5,2.1,-1.7,-5,0.8,-4.5999999999999996,-1,-3.7,0.5]
[21,"Lesko",null,-7.4,-6.7,2.6,0.5,1.1000000000000001,3.1,-10.4,0.3,-16.399999999999999,0.6,5.2,2.8,3,1.2,-1.6,-0.5,0.6,1.4,1.6,2.7,0,3.4,2.2000000000000002,-2.8,-3.1,-1.3,0.4,-0.2,-2.2000000000000002,-1.1000000000000001,-2.9,-3.1,-5.5,0.6,0.2,-0.3,-0.5,-4.3,0.1,0.8,-6.1,-0.7,2.1,-5,0,2.2000000000000002,-1.1000000000000001,-4.9000000000000004,1,-4.9000000000000004,-1.1000000000000001,-4.2,0.2]
[22,"Leszno",null,-7,-7.4,2.2999999999999998,0.7,0.6,3,-10.5,0.4,-15.7,0.5,5.6,3.3,3.5,1.6,-1.9,-0.6,0.6,1.3,1.7,2.6,0,3.9,2.4,-2.9,-3.6,-1.9,0.1,-0.2,-2.8,-1.1000000000000001,-3.1,-3.2,-5.8,1.1000000000000001,-0.1,-0.2,-0.2,-4.4000000000000004,0.3,1,-6.4,-1.2,1.8,-4.9000000000000004,-0.4,2.2000000000000002,-0.6,-4.9000000000000004,1.3,-5.2,-1.2,-4.8,-0.1]
[23,"Lębork",null,-7.8,-7.7,2.4,0.6,0.7,3,-10.4,0.4,-15.6,0.5,5.7,3.7,3.9,2.1,-2.1,-0.8,0.6,1.5,1.6,2.5,0,4.0999999999999996,2.7,-3.2,-3.8,-1.7,-0.2,-0.2,-2.8,-1.3,-3.3,-3.3,-5.8,1.3,-0.5,-0.4,-0.3,-4.4000000000000004,0.3,0.9,-6.3,-1.6,1.6,-4.9000000000000004,-0.2,2.1,-0.4,-5,0.8,-4.9000000000000004,-1.3,-4.4000000000000004,0.1]
[24,"Lublin",null,-8.6999999999999993,-7.9,2.4,0.6,0.7,3.1,-10.4,0.5,-15.4,0.5,5.8,4,4.2,2.5,-2.4,-1.1000000000000001,0.5,1.7,1.4,2.2999999999999998,0,4.2,2.9,-3.5,-4.0999999999999996,-1.4,-0.5,-0.2,-2.8,-1.5,-3.4,-3.3,-5.9,1.6,-0.8,-0.6,-0.5,-4.5,0.4,0.7,-6.1,-2.1,1.4,-4.8,-0.1,2,-0.1,-5.0999999999999996,0.4,-4.5,-1.5,-4,0.2]
[25,"Łeba",null,-9.5,-8.1999999999999993,2.5,0.5,0.8,3.1,-10.3,0.5,-15.3,0.5,5.9,4.4000000000000004,4.5999999999999996,3,-2.6,-1.3,0.5,1.9,1.3,2.2000000000000002,0,4.4000000000000004,3.2,-3.8,-4.3,-1.2,-0.8,-0.2,-2.8,-1.7,-3.6,-3.4,-5.9,1.8,-1.2,-0.8,-0.6,-4.5,0.4,0.6,-6,-2.5,1.2,-4.8,0.1,1.9,0.1,-5.2,-0.1,-4.2,-1.6,-3.6,0.4]
[26,"Łódź",null,-9.4,-7.8,2.6,0.3,0.8,3.1,-9.6999999999999993,0.5,-15.5,0.3,6.1,4.4000000000000004,4.9000000000000004,3.2,-2.9,-1.3,0.2,1.8,1.3,2.2000000000000002,0,4.5999999999999996,3.3,-4.7,-4.8,-1.2,-0.9,-0.1,-2.8,-1.8,-3.6,-3.6,-6.7,1.9,-1.4,-1.2,-0.5,-4.5999999999999996,0.4,0.5,-5.8,-2.5,1.1000000000000001,-5,0.2,1.6,0.4,-5.4,0,-4,-1.6,-3.4,-0.1]
[27,"Mikołajki",null,-9.1999999999999993,-7.4,2.6,0.2,0.7,3.1,-9.1,0.6,-15.6,0.1,6.2,4.4000000000000004,5.0999999999999996,3.4,-3.1,-1.3,0,1.7,1.2,2.2000000000000002,-0.1,4.7,3.5,-5.7,-5.2,-1.3,-1.1000000000000001,-0.1,-2.8,-2,-3.6,-3.8,-7.4,2,-1.6,-1.6,-0.5,-4.5999999999999996,0.4,0.3,-5.7,-2.4,1.1000000000000001,-5.0999999999999996,0.4,1.3,0.6,-5.5,0,-3.8,-1.7,-3.1,-0.5]
[null,null,null,-6.4,2.2000000000000002,2.6,1.9,1.7,3.2,-6.9,-4.3,-9.3000000000000007,0.8,-0.2,-1.4,-1,-0.7,-4,-3.5,-4.5,-1.2,1,-5.8,-4.5999999999999996,-1.3,-2,-4.8,-3.9,-3.4,-4.0999999999999996,-3.9,-2.7,-6.4,-5.9,-4.5,-3.9,-0.6,-4,-1.9,-0.3,0.9,1.5,-5.4,-6.9,-1.8,-1.3,-2,-5.4,0.5,0.9,-5.8,-2.5,-1.7,-1.3,-2,-5.9]
[null,null,null,1.5,3.7,-3.7,-5.7,-4.4000000000000004,-4.7,0.9,-2.9,-0.4,-2.9,-5,-5.4,-7.3,-6.9,-2.5,-10.7,-2.8,1.3,-8.9,-6.9,-2.5,-3.8,-4.9000000000000004,-3.4,-2.9,2.1,-9.9,-2.7,-2.2999999999999998,-2.9,-2.8,-2.9,-4,-7.1,-11.4,-8.5,-4.3,7.7,-4.5999999999999996,-1.9,-3.7,-9.9,-10.9,7.3,-9.1,-8.3000000000000007,-8.5,-4.3,-8.4,0.5,0,0.2,-1.2]
[null,null,null,0.1,3.5,3.1,3.7,3.8,1.8,-5.0999999999999996,-7.4,-7.5,7.3,3.9,5.7,-3.8,-8.6,3.2,-2.8,1.6,1.6,-10.1,-0.2,6.7,-1,-3.2,1.3,-2.1,2.4,-12.2,2,-15.1,-6.4,-4.5,2.2999999999999998,-0.1,-7.6,-9,-1.9,-9.1999999999999993,2.2000000000000002,2.8,-8.6,-2.1,-2.5,-0.5,1.4,1,-7.5,2.8,0.4,-7.9,1.3,-3.5,-2.7,-1.9]
[null,null,null,-3.6,-1.2,-2.2000000000000002,0,-0.5,3.3,-1,-3.5,-2.7,0.6,0,0.1,-3.4,3.3,-1.9,3.1,-4.5,-4.4000000000000004,5,0.4,-0.1,-0.3,-0.9,9.8000000000000007,-1.8,-3.2,3.4,-1.5,2.7,0.9,-0.6,-1.5,-10.7,4.8,2.2000000000000002,-2,4.7,-1.7,-1.8,6.7,-2,-1.7,-12.6,-2.7,5.5,3.9,2,-0.5,8.1999999999999993,4.9000000000000004,-0.9,2.2999999999999998,-2.2999999999999998]
[null,null,null,3.6,-1.2,-1.9,4.5999999999999996,5.4,2,0.5,0.8,0.7,7.2,0.7,8.1999999999999993,-0.3,1.9,7.7,1.1000000000000001,-1.1000000000000001,-4.7,-0.9,-0.4,8.6999999999999993,10.1,9.6,5.7,1.2,-1.3,-1,-3.5,2.9,1.4,0.5,2.2000000000000002,9.6999999999999993,0.3,-1.5,7.3,0.4,-1.9,4.0999999999999996,0,4.3,3.6,8.6999999999999993,-1.9,2.2999999999999998,3.1,-1.4,-1.7,-1.6,5.5,0.6,4.7,2.5]
[null,null,null,3.9,4.7,-0.6,6.3,3.2,4.2,0.6,6.8,2.7,9.9,3.9,3.2,2.7,1.6,5.3,2.7,3.4,6.2,0.5,7.3,8.3000000000000007,5.0999999999999996,0.1,2.9,4.0999999999999996,5.3,-6.6,-0.7,4.9000000000000004,-2,-1.3,-2.9,2.4,5.2,5.4,1.2,1.1000000000000001,1.5,2,6.6,2.1,3,-1.7,7.8,-1.4,8.1,0.1,0.1,-0.1,0.5,6.8,1.2,0.5]
[null,null,null,7.2,7,2.9,3.9,6.1,7.1,3.1,8.5,5.9,5.3,4.4000000000000004,5.8,6.7,2.4,4.9000000000000004,2.6,3.3,5.4,5.7,10.199999999999999,12,8.1999999999999993,7.1,3.3,3.9,7.3,6.8,7.6,6,4.2,8.5,7.4,7,5.6,8.5,9.6999999999999993,9.1999999999999993,17.2,9.1,5.8,11.6,10.6,3.4,13.3,4.7,8.5,15.1,8.1999999999999993,0.6,16.8,13.7,8.1,14.9]
[null,null,null,1.7,1.9,9.8000000000000007,5.7,6.3,8.4,5.2,-0.7,3,3.3,8.8000000000000007,11,2.6,9.6999999999999993,4.5999999999999996,3.6,4,10.5,7.6,3.7,8,4,11.9,9.6999999999999993,9.1999999999999993,10.199999999999999,7.1,12.9,15.2,12.3,13.7,5.2,13.4,8.6,4.2,12.1,4.7,13.5,7.4,10.5,12.1,10.9,8.8000000000000007,15.9,5.4,7.1,7,12.8,8,8.1999999999999993,8.9,7.9,16.899999999999999]
[null,null,null,5,4,6.8,1.6,3.1,3.1,7,5.4,-2,7.7,6,-1.2,3.5,7.3,4.7,2.7,1.5,-2.2999999999999998,11.2,-0.9,4.7,6.1,0.6,10.9,1.2,0.1,11.1,2.9,2.7,-1.3,3,4.4000000000000004,4.5999999999999996,10.3,5.6,1.3,2.2000000000000002,12.4,5.5,12.5,10.5,9.6999999999999993,9.4,5.8,11.3,11.2,3,12.2,8.6999999999999993,8.8000000000000007,7.3,14.6,6.1]
[null,null,null,7.3,4.5999999999999996,0.5,5.3,8.6999999999999993,10.4,1.3,14.3,15.1,7.6,1.9,5.8,8.3000000000000007,4.4000000000000004,5.4,13.5,8.8000000000000007,1.1000000000000001,0.9,11.5,8,3.6,5.7,8,12,2.9,2,7.5,8.6999999999999993,3.3,6.3,6.3,5.6,-0.1,12.5,4.3,11.6,3.2,12.4,0.8,3,0.8,0.8,8.6,4.8,2.2000000000000002,1.3,-0.2,-0.8,13.1,9.6,0.1,8]
[null,null,null,5.9,9.4,8.6,9.3000000000000007,4.3,13.3,2.6,9.6,7.3,6.7,8.3000000000000007,5.6,10.3,6.7,4.2,5.5,0,7.9,10.199999999999999,13.3,12.8,7.1,4.3,6.7,8,8.9,8.4,7,16.2,7.6,8.5,7.9,8.4,10.8,5.9,14.8,7.1,16.5,10.3,5.9,9.6999999999999993,10,4.5999999999999996,7.9,4.7,10.5,4.3,7,4.5,9.9,7.4,11,8.8000000000000007]
[null,null,null,10.8,7.7,13.6,14.5,8.3000000000000007,11.6,23.3,18.600000000000001,14,13.5,13.7,21.8,13.7,22.1,24.6,22.8,23.1,19.7,13.2,14.3,13.7,14.1,17.899999999999999,20.5,8,22.6,20.2,11.9,21,9.1999999999999993,9.6,8.1,8.4,15.9,18.2,20.100000000000001,19.5,21,18,22,21.3,21,21.3,18.5,22.7,18.899999999999999,17.2,13.2,12.4,19.600000000000001,15.4,23.7,19.2]
[null,null,null,13.1,7.7,13.2,14.4,9.4,18.8,19.2,9.4,16.2,14.5,10.1,16.600000000000001,22.2,16.2,16.7,14.8,20.3,12.3,20.3,13.3,19,13.4,6.7,15.8,10.199999999999999,18.100000000000001,14.2,9.1,15.2,10,10.9,10.8,10.5,14.3,14.4,14.1,8.8000000000000007,16.5,12.4,14.3,17.2,16.3,16,16.600000000000001,11.7,15.1,10.6,9.1999999999999993,17.100000000000001,13.4,18.3,11.2,16.100000000000001]
[null,null,null,22,17.899999999999999,25.5,12.8,18.2,14.6,19.5,22.9,19.5,16.3,13.1,25,14.1,23.5,13,24.5,15,11,20,21.5,28.6,12.2,23.7,12.3,13.3,26.8,25.2,13,16.600000000000001,25.1,15.1,16.100000000000001,12.5,22.3,24.7,14.9,24.5,14.9,17.399999999999999,16.7,25.2,17.2,24,24.1,24.7,14.6,23.1,21,16.399999999999999,14.3,16.399999999999999,25.2,25.1]
[null,null,null,14.7,16.399999999999999,14,14.8,18.5,16.2,21.6,25.4,14.6,20.9,13.7,22.2,16,14.4,16.8,22.6,9.6999999999999993,13.6,18.899999999999999,14.4,20.399999999999999,14.9,16.7,17.8,17,22,13.8,15.6,12,17.8,18.7,10.199999999999999,15.9,17.899999999999999,14.5,10.3,14.1,16.5,14.7,13.7,17.5,17.600000000000001,18.5,24.8,26.5,10.6,24.2,17.8,13.4,21.3,15.7,12.7,13.2]
[null,null,null,15.5,13.4,11.9,14.2,17.2,17.600000000000001,18,15.8,9.9,17.899999999999999,15.7,6.3,16.899999999999999,16.8,7.8,8.6,15.9,14.7,12.5,15.6,14.7,14,17.5,10.5,16.7,16.600000000000001,8.3000000000000007,15.8,12.2,8.9,12.2,10.3,10.7,13.8,14.9,15.2,9.3000000000000007,13.8,16.399999999999999,16.2,18.399999999999999,11.5,12,10.8,11.4,15.3,11,16.8,11.5,19.2,19.100000000000001,15.1,15.4]
[null,null,null,19.100000000000001,16.600000000000001,24.8,19.8,21.9,19.5,23.8,22.5,19.5,19.5,20.7,19.2,24.8,22.4,19.5,20.399999999999999,25.6,24,22.6,22.3,17.399999999999999,29.3,19.8,15.2,22.1,22.5,22.1,15,18.399999999999999,16.100000000000001,15.9,19.7,19.7,25.5,24.2,15.2,17,20,16.3,27,15.7,23.7,26.6,22.9,21.6,26.3,21.4,22,17.2,22.6,20.8,13.2,19.100000000000001]
[null,null,null,14,16.7,12.1,13.1,17.600000000000001,19.5,14.7,17.100000000000001,13.9,15.4,15.9,15,16.399999999999999,12.9,17.2,18.7,14,14,15.1,16.7,19.3,15.4,14.9,13.4,15.6,16.399999999999999,16.2,18.3,17.600000000000001,13,12.1,23.4,20.6,12.5,15.5,12.6,20.100000000000001,15.7,11.4,17,13.4,13,14.4,17,17.8,16.2,16,22.4,16.399999999999999,19.7,21.2,10.5,22.8]
[null,null,null,11.9,14.7,23.2,17.8,14.3,17.3,16.5,20.8,18,14.8,12.8,13.9,12.4,11.8,19.399999999999999,19.399999999999999,9.8000000000000007,20.399999999999999,21.1,7.2,18.399999999999999,16.399999999999999,16.100000000000001,12,20.3,20.2,11.4,14.5,12.1,12.8,11.5,13.4,17.600000000000001,12.4,12.1,9,17.2,17.5,10.199999999999999,17.600000000000001,17.5,10.4,18.100000000000001,19.8,12.3,16.5,11.1,12,10.7,14.6,15.3,17.8,18.899999999999999]
[null,null,null,19.3,17.600000000000001,18.100000000000001,19.100000000000001,17.8,18.600000000000001,18.7,18.5,18.7,19.3,26,23.6,22.8,20.8,20.3,19.399999999999999,17,17.600000000000001,18.399999999999999,17.399999999999999,15,22.6,14.2,22.4,14.5,21.1,22.5,23.1,24.6,20.2,23.9,22.4,20,24.6,23.4,20.100000000000001,19.2,20.3,15.7,18.7,19,23.6,22.2,23.7,22.8,25.5,23.7,22.8,14.5,14.8,23.5,17.100000000000001,18.600000000000001]
[null,null,null,12.7,15.2,12.9,14.3,15.1,13.5,11.1,16.100000000000001,13.4,13.9,7.5,10.9,14.4,9.8000000000000007,10.8,10.8,11.7,16.2,17.100000000000001,9.1,10.199999999999999,3.1,11.4,11.6,9.9,9.6,6.1,14.9,12.1,11.8,12.4,12.6,10.8,7.8,9.1,10.6,7.4,10.5,16.2,14,13,9.1,7,9.8000000000000007,11.4,9.1999999999999993,6.3,10.3,6.5,10.4,14.8,20,17.2]
[null,null,null,6.9,14.1,9.8000000000000007,10.6,15.2,15.9,10.9,5.5,13.7,13.9,10.4,18.3,10.1,11.3,14.7,9.6999999999999993,14.7,12.8,9,10.199999999999999,13,11.4,12.5,12.8,13.6,14.6,17.399999999999999,13.9,8,12.9,9.3000000000000007,13.2,12.7,12,10.8,14.9,9.6,11.6,12,12.4,14.7,11.7,14.4,15.5,16.399999999999999,12.8,15.2,15.2,8.1,15.6,13.8,11,12.2]
[null,null,null,9.1999999999999993,11.4,7.9,8.4,14.2,12.8,10.6,6.9,5.9,13.4,11.8,12.7,6.3,8.8000000000000007,6.8,7.1,6.9,8.6,17.899999999999999,7.2,10,9.1999999999999993,10.7,6.7,7.9,6,14.9,9.4,15.8,10.8,10.5,6.7,5.8,7.7,7,8.1,9.8000000000000007,12.6,16.399999999999999,12.1,4.5,9.5,9.3000000000000007,13.1,13.4,4.2,3.6,11.2,10.4,14.6,4.8,9.3000000000000007,14.1]
[null,null,null,13.9,10.8,7.3,6.4,12.3,6.1,1.4,13.4,12,12.2,9,4,1.7,12.3,4.3,2.7,8.8000000000000007,11.2,6,9.8000000000000007,2.2999999999999998,8.1,7.4,11.6,10.5,11.5,12.1,8.4,4.2,2.4,14.2,4.0999999999999996,11.1,8.4,1.5,5.5,8.6999999999999993,11.1,5.3,4.3,8.5,8.6999999999999993,6.8,8.9,8.1,12.3,7,14.6,13.4,8.5,12.2,2.4,7.3]
[null,null,null,9.1,13.5,10.9,9.4,8.6,8.1999999999999993,8,11.1,4,11.8,5.3,4.5,6,5.8,7.7,7.5,10.199999999999999,10,10.4,5.0999999999999996,5.6,8.1999999999999993,4.3,7.3,14.7,6.6,5.9,6.3,18.100000000000001,7.7,6.9,7.6,18.100000000000001,7.2,7.4,7.4,6.4,5.7,7.3,15.6,5.3,16.5,17.399999999999999,5.8,11.9,5.4,8.6999999999999993,4.2,13.1,9.8000000000000007,11.3,12,11.8]
[null,null,null,13.6,9.5,6.4,8.5,10.5,8.4,7.8,3.9,10.4,13.4,2.2000000000000002,15.1,7.4,4.3,7,5.4,8.6,1.9,4.5,12.6,7.9,15.7,0.3,13.4,6,16.3,15.7,5.9,9.3000000000000007,5.8,6.7,5.5,7,9.4,4,3.9,15.2,17.3,3.9,6.7,12.7,8.4,7.5,18.7,9.3000000000000007,16,9.1999999999999993,18.899999999999999,-3.5,9.1,8.6999999999999993,3.6,3.2]
[null,null,null,7.8,9.8000000000000007,7,4.7,7.1,6.1,2.8,7,3.9,13.9,13.8,5.7,4.8,7.3,6.4,6.4,4.8,2.7,4.3,-12.4,10.3,7.8,7.3,3.3,7.6,-7.3,4.7,5.9,10,3.9,7.2,7.3,3,7.5,5.0999999999999996,13.5,6.3,1.2,7.6,3.5,2.5,6.2,-9.9,-3.8,5.9,3.6,2.2999999999999998,3.9,-0.6,8.9,3.8,1.5,5.9]
[null,null,null,1.4,1.2,1.3,0,5.3,4.3,3,3.5,4.8,8.3000000000000007,6,1.2,0.4,2,0.3,2.2999999999999998,0.5,0.5,0.4,5.3,-1.3,1.3,3.2,3.6,2.1,6.8,3.3,2.2000000000000002,1,4,-0.7,-0.8,3.4,1.2,-1.7,1.7,3.5,4,-4.7,6.4,3.1,-0.7,5.8,6.1,-0.5,5.6,-7.8,1.8,-0.4,6.8,-3.6,2,-1.5]
[null,null,null,3.8,6.5,8.9,-1.4,1.9,2.8,4.7,-4.7,-4.8,0.5,-1.1000000000000001,2.2000000000000002,7.4,-0.6,7.8,3.8,7.7,2.8,8.1,3,4.9000000000000004,8.6,-1.7,4.0999999999999996,5.0999999999999996,3.2,8,0.7,1.9,5.9,-1.4,2,2.8,3.9,-0.1,-1.8,-1.8,4.4000000000000004,3.2,1.4,1.6,2.7,2.8,4,-0.4,0.1,-3.3,1.5,-0.5,-2.2000000000000002,4.3,-0.5,0.4]
[null,null,null,-2.7,7.1,0.6,1.8,1.1000000000000001,0.8,1.5,1.4,-0.9,0.2,0.3,2.9,0.4,-7.4,0.7,-1.5,0.4,-3.5,-4.8,-4,6.8,0.5,4.5999999999999996,0.8,1.1000000000000001,-3.7,-6.1,1,0.2,2.6,6.2,0.3,-1,0.1,-3.7,-2.5,5.2,-3,0.6,-1.9,3.7,-2.9,5.9,-1.5,1.1000000000000001,6.1,0.9,-6.3,-2,7.7,-0.4,-2.5,3.4]
[null,null,null,3.4,1.1000000000000001,11,-1.3,4.2,5.7,0.4,-0.2,-5.8,10.4,10.4,-1.1000000000000001,-4,-0.9,9.6999999999999993,2,-0.5,-4.3,-2.5,1.9,0.3,-3.6,-1.9,-0.7,2.2000000000000002,3.5,-1.5,-0.3,-5.5,11.8,-4.9000000000000004,-0.5,-0.8,-0.1,-7.7,-7.4,-3.2,-6.8,-1.2,0.1,-2.2999999999999998,-5.5,-4.5,-2.2000000000000002,-3.3,-8.1,0.5,-6.5,-1.8,-2.5,-0.4,1,-0.8]
[null,null,null,3.7,6.7,-3,2.4,3.7,-2.2999999999999998,0.9,-2.2999999999999998,-4.9000000000000004,-1,-1.1000000000000001,-0.3,-3.7,0.3,-2.6,-4.2,2.2999999999999998,-0.7,-1.2,1.8,5.2,6.2,0.7,-0.9,0.8,4.2,-1.6,-0.3,6.5,-1.2,-15.9,-1.1000000000000001,-1.6,0.1,-0.8,4.9000000000000004,-4.9000000000000004,5.6,-2.2999999999999998,-7.2,-2.1,3.5,2.8,-6.4,-5.9,2.8,1.7,6.3,0.6,3.5,0.8,-6.9,1.1000000000000001]
[null,null,null,3.5,6.7,-3.1,2.5,3.5,-2.2999999999999998,0.5,-2.8,-5.2,-1,-1.2,-0.4,-4.5,0.2,-2.5,-4.0999999999999996,2.2999999999999998,-0.7,-0.9,1.3,5,6.3,0.4,-1.4,0.6,4,-2.1,-0.4,6.5,-1.2,-16.2,-1.6,-2.2000000000000002,0.2,0.2,5.2,-11.2,5.9,-2,-8,-2.8,3.6,2.4,-6.9,-6.1,2.2999999999999998,1.2,6.3,-0.4,3,0.7,-7.6,1.1000000000000001]
[null,null,null,3.4,6.6,-3,2.8,3.2,-2.2999999999999998,-0.5,-3.5,-5.3,-1,-1.3,-0.5,-5.8,0.2,-2.4,-4.0999999999999996,2.2000000000000002,-0.4,-0.8,0.9,5.2,5.9,0.4,-1.8,0.8,3,-1.8,-0.4,6.3,-1.1000000000000001,-16.899999999999999,-2,-2.5,0.2,0.6,5.0999999999999996,-13,5.9,-2.2999999999999998,-8,-2.9,3.8,2.5,-6.9,-6.3,2,0.8,6.2,-0.5,3.1,0.5,-7.4,1.3]
[null,null,null,3.3,6.6,-3,3.1,2.9,-2.2000000000000002,-1.6,-4.2,-5.3,-1,-1.3,-0.6,-7.1,0.1,-2.4,-4.2,2,0,-0.7,0.4,5.4,5.6,0.4,-2.1,0.9,2.1,-1.5,-0.5,6.1,-0.9,-17.600000000000001,-2.5,-2.9,0.3,1,4.9000000000000004,-14.7,5.8,-2.7,-8,-3,4.0999999999999996,2.6,-6.8,-6.5,1.8,0.5,6.2,-0.7,3.1,0.4,-7.1,1.5]
[null,null,null,3.2,6.5,-2.9,3.4,2.6,-2.2000000000000002,-2.6,-4.9000000000000004,-5.4,-1,-1.4,-0.7,-8.4,0.1,-2.2999999999999998,-4.2,1.9,0.3,-0.6,0,5.6,5.2,0.4,-2.5,1.1000000000000001,1.1000000000000001,-1.2,-0.5,5.9,-0.8,-18.3,-2.9,-3.2,0.3,1.4,4.8,-16.5,5.8,-3,-8,-3.1,4.3,2.7,-6.8,-6.7,1.5,0.1,6.1,-0.8,3.2,0.2,-6.9,1.7]
[null,null,null,3.3,5.6,-2.9,3.3,2.6,-2.2999999999999998,-2.8,-4.9000000000000004,-5.7,-1,-1.3,-0.7,-8.6,0,-2.2999999999999998,-4.3,1.2,0.3,-0.3,0,5.4,5.3,0.3,-2.9,1.1000000000000001,0.7,-1.1000000000000001,-0.9,5.7,-0.8,-18.600000000000001,-3,-3.1,0.3,1.5,4.7,-17,5.6,-4.7,-7.8,-3.3,4.3,2.1,-6.4,-6.8,1.4,-0.2,5.7,-0.6,1.3,0.4,-7,1.9]
[null,null,null,3.4,4.7,-3,3.3,2.6,-2.2999999999999998,-3,-5,-6,-1,-1.1000000000000001,-0.8,-8.9,-0.2,-2.4,-4.4000000000000004,0.6,0.3,0,0,5.2,5.5,0.1,-3.4,1.1000000000000001,0.4,-1.1000000000000001,-1.4,5.5,-0.9,-18.8,-3.1,-3.1,0.2,1.5,4.7,-17.399999999999999,5.4,-6.3,-7.6,-3.4,4.2,1.5,-6.1,-6.9,1.4,-0.4,5.4,-0.3,-0.6,0.6,-7,2]

{"sheet":"Dane","index":17,"n_rows":26,"n_cols":10,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Powierzchnia domu",null,null,{"$f":"Obliczenia!H17","v":139}]
[null,"Standard domu",null,null,{"$f":"Obliczenia!H20","v":80}]
[null,"Ilość osób",null,null,{"$f":"Obliczenia!H32","v":4},null,{"$f":"Obliczenia!H35","v":45},"l/os"]
[null,"System ogrzewania",null,null,{"$f":"Obliczenia!AA13","v":"Ogrzewanie podłogowe"}]
[]
[null,"Temperatura CWU",null,null,{"$f":"Obliczenia!H38","v":44},"stC",{"$f":"E7+5","v":49},"NOWA CWU do obliczeń COP"]
[]
[null,"Wybrane miasto",null,null,{"$f":"Obliczenia!AE67","v":"Kraków"}]
[null,"Strefa klimatyczna",null,null,{"$f":"HLOOKUP(E9,strefy_klim2,2,0)","v":-20}]
[]
[null,"Temperatura dzienna",null,null,{"$f":"Obliczenia!H29","v":21}]
[null,"Temperatura nocna",null,null,17]
[null,null,null,null,null,null,null,null,"uśrednione"]
[null,"Energia elektryczna",null,null,{"$f":"VLOOKUP(E16,H15:I16,2,0)","v":1.19},null,null,"G11",1.29,"zł/kWh"]
[null,"Wybrana taryfa",null,null,{"$f":"Obliczenia!P80","v":"G12w"},null,null,"G12w",1.19,"zł/kWh"]
[]
[null,"System grzewczy"]
[null,"Ogrzewanie podłogowe"]
[null,"Grzejniki niskotemperaturowe 55/45"]
[]
[null,"CWU",null,null,{"$f":"INT((E7-10)*E4*G4*365/860)","v":2597},"kWh"]
[null,"CO",null,null,{"$f":"Budynek!C39","v":10828.1},"kWh"]
[]
[]
[null,"Ilość pomp w kaskadzie",null,null,{"$f":"IF(Obliczenia!J46=4,Obliczenia!Q55,1)","v":1}]

{"sheet":"Budynek","index":18,"n_rows":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Energia CO",null,{"$f":"Dane!E2*Dane!E3","v":11120},"kWh/rok"]
[null,"Moc obliczeniowa",null,{"$f":"Dane!E2*Dane!E3/2000","v":5.56},"kW"]
[null,"Wskaźnik obliczeniowy",null,{"$f":"D3*1000/(Dane!E12-Dane!E10)","v":135.60975609756099},"W/K"]
[]
[null,"Obliczenie wartości funkcji lini zapotrzebowania mocy"]
[null,"T1(zew)","x",12,"stC","- zależnie od standardu budynku"]
[null,"Q(12)","y",{"$f":"D4*(Dane!E12-Budynek!D7)/1000","v":1.2204878048780488},"kW"]
[null,"T2(zew)","x",{"$f":"Dane!E10","v":-20},"stC"]
[null,"Q(-20)","y",{"$f":"D3+((Dane!E12-20)/40)*D3","v":5.6989999999999998},"kW","40 = delta (-20 +20)"]
[null,null,"a=",{"$f":"(D8-D10)/(D7-D9)","v":-0.13995350609756096}]
[null,null,"b=",{"$f":"D10-D11*D9","v":2.8999298780487806}]
[]
[null,"T(zew)",30,null,"Q"]
[null,null,20]
[null,null,15,{"$f":"$D$11*C16+$D$12","v":0.80062728658536608},"- zależnie od standardu budynku"]
[null,null,12,{"$f":"$D$11*C17+$D$12","v":1.220487804878049},"- zależnie od standardu budynku"]
[null,null,10,1.5003948170731709]
[null,null,7,1.9202553353658538]
[null,null,2,2.6200228658536586]
[null,null,-7,3.8796044207317073]
[null,null,-15,4.9992324695121955]
[null,null,-20,{"$f":"$D$11*C23+$D$12","v":5.6989999999999998}]
[]
[null,"Krzywa grzewcza"]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"}]
[null,"T1(zew)","x",20]
[null,"T1(zasilanie)","y",{"$f":"IF(B26=\"ogrzewanie podłogowe\",20,IF(B26=\"grzejniki niskotemperaturowe 55/45\",40,35))","v":20}]
[null,"T2(zew)","x",{"$f":"D9","v":-20}]
[null,"T2(zasilanie)","y",{"$f":"IF(B26=\"ogrzewanie podłogowe\",35,IF(B26=\"grzejniki niskotemperaturowe 55/45\",55,45))","v":35}]
[null,null,"a=",{"$f":"(D28-D30)/(D27-D29)","v":-0.375}]
[null,null,"b=",{"$f":"D30-D31*D29","v":27.5}]
[]
[]
[null,"Zapotrzebowanie energii elektrycznej dla domu"]
[null,{"$f":"Dane!E4*975","v":3900},"kWh"]
[]
[null,"Q dla PB",{"$f":"D11*Obliczenia!Q72+Budynek!D12","v":4.6353533536585365},"kW"]
[null,"ECO",{"$f":"D10*1900","v":10828.1},"kWh"]
[null,"ECWU"]

{"sheet":"251.A04","index":19,"n_rows":67,"n_cols":23,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A04"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":2.54},{"$f":"E7*Dane!$E$26","v":3},{"$f":"F7*Dane!$E$26","v":3.83},{"$f":"G7*Dane!$E$26","v":4.46},{"$f":"H7*Dane!$E$26","v":4},{"$f":"I7*Dane!$E$26","v":6.25},{"$f":"S5*T3+S6","v":6.6559999999999997},{"$f":"$S$5*U3+$S$6","v":7.2649999999999997},{"$f":"J7*Dane!$E$26","v":8.2799999999999994},{"$f":"K7*Dane!$E$26","v":9.14}]
[null,"Q",null,2.54,3,3.83,4.46,4,6.25,8.2799999999999994,9.14,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":9.1999999999999998E-2},{"$f":"(P4-O4)/(P3-O3)","v":0.10375000000000001},{"$f":"(Q4-P4)/(Q3-P3)","v":6.9999999999999993E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":-9.1999999999999998E-2},{"$f":"(S4-R4)/(S3-R3)","v":0.75},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.20299999999999993},null,null,{"$f":"(W4-V4)/(W3-V3)","v":8.6000000000000118E-2}]
[null,"COP",null,2.25,2.56,3.2,4,5.0999999999999996,5.52,8.17,10.88,null,"b=",{"$f":"N4-N5*$N$3","v":4.38},{"$f":"O4-O5*O3","v":4.5562500000000004},{"$f":"P4-P5*P3","v":4.32},{"$f":"Q4-Q5*Q3","v":4.6440000000000001},{"$f":"R4-R5*R3","v":-1.25},{"$f":"S4-S5*$S$3","v":4.2200000000000006},null,null,{"$f":"V4-V5*V3","v":6.5599999999999969}]
[null,null,null,{"$f":"D5","v":2.54},3,3.83,4.46,4,6.25,8.2799999999999994,9.14,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":2.54},3,3.8300000000000005,4.46,4,6.25,{"$f":"T4","v":6.6559999999999997},{"$f":"U4","v":7.2649999999999997},{"$f":"V5*V3+V6","v":8.2799999999999994},{"$f":"W4","v":9.14}]
[null,"Q",null,2.39,2.84,3.64,4.3499999999999996,5.49,5.98,7.95,10.52,null,"COP",{"$f":"D6","v":2.25},2.56,3.2,4,5.0999999999999996,5.52,{"$f":"T3*S10+S11","v":6.0499999999999989},{"$f":"U3*S10+S11","v":6.8449999999999989},{"$f":"J6","v":8.17},{"$f":"K6","v":10.88}]
[null,"COP",null,1.92,2.17,2.64,3.28,3.88,4.25,5.95,8.5299999999999994,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":6.2000000000000013E-2},{"$f":"(P9-O9)/(P3-O3)","v":8.0000000000000016E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":8.8888888888888865E-2},{"$f":"(R9-Q9)/(R3-Q3)","v":0.21999999999999992},{"$f":"(S9-R9)/(S3-R3)","v":0.13999999999999999},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.26500000000000001},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.27100000000000007}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.49},{"$f":"O9-O10*O3","v":3.7600000000000002},{"$f":"P9-P10*P3","v":3.822222222222222},{"$f":"Q9-Q10*Q3","v":3.56},{"$f":"R9-R10*R3","v":4.12},{"$f":"S9-S10*$S$3","v":2.8699999999999992},null,null,{"$f":"V9-V10*V3","v":2.7499999999999982}]
[null,"Q",null,2.2400000000000002,2.68,3.49,4.3,5.36,5.86,7.89,10.59,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.8},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":2.0339999999999998},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.476},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":3.0039999999999996},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.58},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.9139999999999997},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.4260000000000002},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.694},null,"COP=",{"$f":"N10*N3+N11","v":2.25},{"$f":"O10*O3+O11","v":2.56},3.2,4,5.0999999999999996,5.52,{"$f":"T9","v":6.0499999999999989},{"$f":"U9","v":6.8449999999999989},8.17,{"$f":"W9","v":10.88}]
[null,"Qmax",null,{"$f":"D12","v":2.2400000000000002},2.68,3.49,4.3,5.36,5.86,7.89,10.59,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.62,1.83,2.23,2.59,3.13,3.41,4.6399999999999997,6.44,null,"Q",{"$f":"D9*Dane!$E$26","v":2.39},{"$f":"E9*Dane!$E$26","v":2.84},{"$f":"F9*Dane!$E$26","v":3.64},{"$f":"G9*Dane!$E$26","v":4.3499999999999996},{"$f":"H9*Dane!$E$26","v":5.49},{"$f":"I9*Dane!$E$26","v":5.98},{"$f":"S16*T14+S17","v":6.3740000000000006},{"$f":"$S$16*U14+$S$17","v":6.9649999999999999},{"$f":"J9*Dane!$E$26","v":7.95},{"$f":"K9*Dane!$E$26","v":10.52}]
[null,"Czynnik",null,null,null,"R290",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":8.9999999999999941E-2},{"$f":"(P15-O15)/(P3-O3)","v":0.10000000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":7.8888888888888842E-2},{"$f":"(R15-Q15)/(R3-Q3)","v":0.22800000000000012},{"$f":"(S15-R15)/(S3-R3)","v":0.16333333333333341},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.19699999999999998},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.25699999999999995}]
[null,"Napełnienie",null,null,null,2,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":4.1899999999999995},{"$f":"O15-O16*O3","v":4.34},{"$f":"P15-P16*P3","v":4.1922222222222221},{"$f":"Q15-Q16*Q3","v":3.8939999999999992},{"$f":"R15-R16*R3","v":4.3466666666666658},{"$f":"S15-S16*$S$3","v":4.0100000000000007},null,null,{"$f":"V15-V16*V14","v":2.8100000000000014}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,49,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,49,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":2.3900000000000006},{"$f":"O16*O14+O17","v":2.8399999999999994},3.64,4.3499999999999996,5.49,5.98,{"$f":"T15","v":6.3740000000000006},{"$f":"U15","v":6.9649999999999999},7.95,{"$f":"W15","v":10.52}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,55,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.92},2.17,2.64,3.28,3.88,4.25,{"$f":"T14*S21+S22","v":4.59},{"$f":"U14*S21+S22","v":5.0999999999999996},{"$f":"J10","v":5.95},{"$f":"K10","v":8.5299999999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.05},{"$f":"(P20-O20)/(P14-O14)","v":5.8750000000000024E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":7.1111111111111069E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12000000000000002},{"$f":"(S20-R20)/(S14-R14)","v":0.12333333333333336},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.17},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.2579999999999999}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.92},{"$f":"O20-O21*O14","v":3.0512500000000005},{"$f":"P20-P21*P14","v":3.1377777777777776},{"$f":"Q20-Q21*Q14","v":3.0399999999999996},{"$f":"R20-R21*R14","v":3.0166666666666666},{"$f":"S20-S21*$S$3","v":2.5499999999999998},null,null,{"$f":"V20-V21*V14","v":0.79000000000000181}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,2 | 4 | 5,1"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.92},{"$f":"O21*O14+O22","v":2.17},2.64,3.28,3.88,4.25,{"$f":"T20","v":4.59},{"$f":"U20","v":5.0999999999999996},5.95,{"$f":"W20","v":8.5299999999999994}]
[null,45092,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":10.54},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":2.2400000000000002},{"$f":"E14*Dane!$E$26","v":2.68},{"$f":"F14*Dane!$E$26","v":3.49},{"$f":"G14*Dane!$E$26","v":4.3},{"$f":"H14*Dane!$E$26","v":5.36},{"$f":"I14*Dane!$E$26","v":5.86},{"$f":"S27*T25+S28","v":6.266},{"$f":"S27*U25+S28","v":6.875},{"$f":"J14*Dane!$E$26","v":7.89},{"$f":"K14*Dane!$E$26","v":10.59}]
[null,{"$f":"D14+8","v":10.24},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":8.7999999999999995E-2},{"$f":"(P26-O26)/(P3-O3)","v":0.10125000000000001},{"$f":"(Q26-P26)/(Q3-P3)","v":8.9999999999999955E-2},{"$f":"(R26-Q26)/(R3-Q3)","v":0.21200000000000011},{"$f":"(S26-R26)/(S3-R3)","v":0.16666666666666666},{"$f":"(V26-S26)/(V3-S3)","v":0.20299999999999993},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.27}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":10.54},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":4},4.1987500000000004,4.12,3.8759999999999994,4.1933333333333334,3.830000000000001,null,null,{"$f":"V26-V27*V25","v":2.4899999999999993}]
[null,{"$f":"D9+8","v":10.39},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":2.2400000000000002},{"$f":"O27*O25+O28","v":2.6800000000000006},3.49,4.3,5.3599999999999994,5.86,{"$f":"T26","v":6.266},{"$f":"U26","v":6.875},7.89,{"$f":"W26","v":10.59}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.8},2.0339999999999998,2.476,3.0039999999999996,3.58,3.9139999999999997,{"$f":"T25*S32+S33","v":4.2164000000000001},{"$f":"U25*S32+S33","v":4.67},{"$f":"J13","v":5.4260000000000002},{"$f":"K13","v":7.694}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":4.6799999999999953E-2},{"$f":"(P31-O31)/(P25-O25)","v":5.5250000000000021E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":5.8666666666666617E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11520000000000011},{"$f":"(S31-R31)/(S25-R25)","v":0.11133333333333321},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.15120000000000006},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.22679999999999997}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.7359999999999989},{"$f":"O31-O32*O25","v":2.8627500000000001},{"$f":"P31-P32*P25","v":2.8866666666666663},{"$f":"Q31-Q32*Q25","v":2.7735999999999992},{"$f":"R31-R32*R25","v":2.8006666666666673},{"$f":"S31-S32*$S$3","v":2.4019999999999992},null,null,{"$f":"V31-V32*V25","v":0.89000000000000057}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.7999999999999998},{"$f":"O32*O25+O33","v":2.0339999999999998},2.476,3.0039999999999996,3.58,3.9139999999999997,{"$f":"T31","v":4.2164000000000001},{"$f":"U31","v":4.67},5.4260000000000002,{"$f":"W31","v":7.694}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-6.3808913555662894},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-6.7964558593102513},-6.7637361640026299,-36.370023046968143,4.6630861608110177,-3.8491226900467845,20.720666161998487,20.720666161998487,-16.198332945410854,20.720666161998487]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":-6.7637361640026299},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-6.7637361640026299},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-6.8}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A04"]
[null,null,null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.9041486068111455},{"$f":"E66*Dane!$E$26","v":2.48},{"$f":"F66*Dane!$E$26","v":3.23},{"$f":"G66*Dane!$E$26","v":4.3099999999999996},{"$f":"H66*Dane!$E$26","v":5.04},{"$f":"I66*Dane!$E$26","v":5.52},{"$f":"I57*J52+I58","v":5.9639999999999995},{"$f":"I57*K52+I58","v":6.63},{"$f":"L66*Dane!$E$26","v":7.74},{"$f":"M66*Dane!$E$26","v":10.51}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.3412352941176471},1.51,1.7,1.92,2.34,2.54,null,null,3.34,4.42]
[null,"Q",null,{"$f":"D54","v":1.9041486068111455},2.48,3.23,4.3099999999999996,5.04,5.52,null,null,{"$f":"L54","v":7.74},{"$f":"M54","v":10.51}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.11517027863777089},{"$f":"(F54-E54)/(F52-E52)","v":9.375E-2},0.11999999999999995,0.14600000000000007,0.15999999999999984,{"$f":"(L54-I54)/(L52-I52)","v":0.22200000000000006}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.2075541795665634},{"$f":"E54-E57*E52","v":3.88625},4.0699999999999994,4.0179999999999998,3.9200000000000013,3.2999999999999989]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.9041486068111455},{"$f":"E57*E52+E58","v":2.48},3.2299999999999995,4.3099999999999996,5.04,5.52]
[null,"COP",null,{"$f":"D55","v":1.3412352941176471},{"$f":"E55","v":1.51},1.7,1.92,2.34,2.54,null,null,{"$f":"L55","v":3.34},{"$f":"M55","v":4.42}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":3.3752941176470583E-2},{"$f":"(F61-E61)/(F52-E52)","v":2.3749999999999993E-2},2.4444444444444442E-2,8.3999999999999991E-2,6.6666666666666721E-2,{"$f":"(L61-I61)/(L52-I52)","v":7.9999999999999988E-2}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0162941176470586},{"$f":"E61-E62*E52","v":1.86625},1.8711111111111109,1.752,1.8733333333333329,1.7400000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.3412352941176469},{"$f":"E62*E52+E63","v":1.51},1.6999999999999997,1.92,2.34,2.54]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.9041486068111455},2.48,3.23,4.3099999999999996,5.04,5.52,null,null,7.74,10.51]
[null,null,null,"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"251.A06","index":20,"n_rows":67,"n_cols":23,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":3.74},{"$f":"E7*Dane!$E$26","v":4.3499999999999996},{"$f":"F7*Dane!$E$26","v":4.5599999999999996},{"$f":"G7*Dane!$E$26","v":5.97},{"$f":"H7*Dane!$E$26","v":6},{"$f":"I7*Dane!$E$26","v":8.75},{"$f":"S5*T3+S6","v":9.2899999999999991},{"$f":"$S$5*U3+$S$6","v":10.1},{"$f":"J7*Dane!$E$26","v":11.45},{"$f":"K7*Dane!$E$26","v":11.95}]
[null,"Q",null,3.74,4.3499999999999996,4.5599999999999996,5.97,6,8.75,11.45,11.95,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.12199999999999989},{"$f":"(P4-O4)/(P3-O3)","v":2.6249999999999996E-2},{"$f":"(Q4-P4)/(Q3-P3)","v":0.15666666666666668},{"$f":"(R4-Q4)/(R3-Q3)","v":6.0000000000000496E-3},{"$f":"(S4-R4)/(S3-R3)","v":0.91666666666666663},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.26999999999999991},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.05}]
[null,"COP",null,2.2000000000000002,2.44,3,4,5.0999999999999996,5.34,7.71,9.61,null,"b=",{"$f":"N4-N5*$N$3","v":6.1799999999999979},{"$f":"O4-O5*O3","v":4.7437499999999995},{"$f":"P4-P5*P3","v":5.6566666666666663},{"$f":"Q4-Q5*Q3","v":5.9579999999999993},{"$f":"R4-R5*R3","v":-0.41666666666666607},{"$f":"S4-S5*$S$3","v":6.0500000000000007},null,null,{"$f":"V4-V5*V3","v":10.45}]
[null,null,null,{"$f":"D5","v":3.74},4.3499999999999996,4.5599999999999996,5.97,6,8.75,11.45,11.95,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":3.74},4.3499999999999996,4.5599999999999996,5.97,6,8.75,{"$f":"T4","v":9.2899999999999991},{"$f":"U4","v":10.1},{"$f":"V5*V3+V6","v":11.45},{"$f":"W4","v":11.95}]
[null,"Q",null,3.57,4.17,5.25,5.91,7.19,8.48,11.11,13.18,null,"COP",{"$f":"D6","v":2.2000000000000002},2.44,3,4,5.0999999999999996,5.34,{"$f":"T3*S10+S11","v":5.8140000000000001},{"$f":"U3*S10+S11","v":6.5250000000000004},{"$f":"J6","v":7.71},{"$f":"K6","v":9.61}]
[null,"COP",null,1.92,2.12,2.5099999999999998,3.31,3.82,4.1900000000000004,5.74,8.08,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":4.7999999999999952E-2},{"$f":"(P9-O9)/(P3-O3)","v":7.0000000000000007E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.21999999999999992},{"$f":"(S9-R9)/(S3-R3)","v":8.0000000000000071E-2},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.23700000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.18999999999999995}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.1599999999999993},{"$f":"O9-O10*O3","v":3.49},{"$f":"P9-P10*P3","v":3.7777777777777777},{"$f":"Q9-Q10*Q3","v":3.56},{"$f":"R9-R10*R3","v":4.5399999999999991},{"$f":"S9-S10*$S$3","v":2.9699999999999998},null,null,{"$f":"V9-V10*V3","v":3.910000000000001}]
[null,"Q",null,3.37,3.95,5.04,5.94,7.16,8.4,11.12,13.26,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.8159999999999998},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":2.008},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.37},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":3.0540000000000003},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.5599999999999996},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.8940000000000001},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.3},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.38},null,"COP=",{"$f":"N10*N3+N11","v":2.2000000000000002},{"$f":"O10*O3+O11","v":2.4400000000000004},3,4,5.0999999999999996,5.34,{"$f":"T9","v":5.8140000000000001},{"$f":"U9","v":6.5250000000000004},7.71,{"$f":"W9","v":9.61}]
[null,"Qmax",null,{"$f":"D12","v":3.37},3.95,5.04,5.94,7.16,8.4,11.12,13.26,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.66,1.84,2.16,2.67,3.17,3.45,4.6399999999999997,6.33,null,"Q",{"$f":"D9*Dane!$E$26","v":3.57},{"$f":"E9*Dane!$E$26","v":4.17},{"$f":"F9*Dane!$E$26","v":5.25},{"$f":"G9*Dane!$E$26","v":5.91},{"$f":"H9*Dane!$E$26","v":7.19},{"$f":"I9*Dane!$E$26","v":8.48},{"$f":"S16*T14+S17","v":9.0060000000000002},{"$f":"$S$16*U14+$S$17","v":9.7949999999999999},{"$f":"J9*Dane!$E$26","v":11.11},{"$f":"K9*Dane!$E$26","v":13.18}]
[null,"Czynnik",null,null,null,"R290",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.12000000000000002},{"$f":"(P15-O15)/(P3-O3)","v":0.13500000000000001},{"$f":"(Q15-P15)/(Q3-P3)","v":7.3333333333333348E-2},{"$f":"(R15-Q15)/(R3-Q3)","v":0.25600000000000006},{"$f":"(S15-R15)/(S3-R3)","v":0.43},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.2629999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.20700000000000002}]
[null,"Napełnienie",null,null,null,2,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":5.9700000000000006},{"$f":"O15-O16*O3","v":6.1950000000000003},{"$f":"P15-P16*P3","v":5.7633333333333336},{"$f":"Q15-Q16*Q3","v":5.3979999999999997},{"$f":"R15-R16*R3","v":4.1800000000000006},{"$f":"S15-S16*$S$3","v":5.8500000000000014},null,null,{"$f":"V15-V16*V14","v":6.9699999999999989}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,49,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,49,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":3.5700000000000003},{"$f":"O16*O14+O17","v":4.17},5.25,5.91,7.19,8.48,{"$f":"T15","v":9.0060000000000002},{"$f":"U15","v":9.7949999999999999},11.11,{"$f":"W15","v":13.18}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,57,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.92},2.12,2.5099999999999998,3.31,3.82,4.1900000000000004,{"$f":"T14*S21+S22","v":4.5},{"$f":"U14*S21+S22","v":4.9649999999999999},{"$f":"J10","v":5.74},{"$f":"K10","v":8.08}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":4.0000000000000036E-2},{"$f":"(P20-O20)/(P14-O14)","v":4.874999999999996E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":8.888888888888892E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10199999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.12333333333333352},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.15499999999999997},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.23399999999999999}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.7200000000000006},{"$f":"O20-O21*O14","v":2.8512499999999994},{"$f":"P20-P21*P14","v":3.1322222222222225},{"$f":"Q20-Q21*Q14","v":3.1060000000000003},{"$f":"R20-R21*R14","v":2.9566666666666652},{"$f":"S20-S21*$S$3","v":2.6400000000000006},null,null,{"$f":"V20-V21*V14","v":1.0600000000000005}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 4 | 5,1"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.92},{"$f":"O21*O14+O22","v":2.12},2.5099999999999998,3.31,3.82,4.1900000000000004,{"$f":"T20","v":4.5},{"$f":"U20","v":4.9649999999999999},5.74,{"$f":"W20","v":8.08}]
[null,46425,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":11.74},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":3.37},{"$f":"E14*Dane!$E$26","v":3.95},{"$f":"F14*Dane!$E$26","v":5.04},{"$f":"G14*Dane!$E$26","v":5.94},{"$f":"H14*Dane!$E$26","v":7.16},{"$f":"I14*Dane!$E$26","v":8.4},{"$f":"S27*T25+S28","v":8.9440000000000008},{"$f":"S27*U25+S28","v":9.76},{"$f":"J14*Dane!$E$26","v":11.12},{"$f":"K14*Dane!$E$26","v":13.26}]
[null,{"$f":"D14+8","v":11.370000000000001},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.11600000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.13624999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":0.10000000000000003},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24399999999999994},{"$f":"(S26-R26)/(S3-R3)","v":0.41333333333333339},{"$f":"(V26-S26)/(V3-S3)","v":0.27199999999999991},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21400000000000005}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.74},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":5.69},5.9937500000000004,5.74,5.4520000000000008,4.2666666666666666,5.6800000000000015,null,null,{"$f":"V26-V27*V25","v":6.8399999999999981}]
[null,{"$f":"D9+8","v":11.57},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":3.37},{"$f":"O27*O25+O28","v":3.9500000000000006},5.04,5.94,7.16,8.4,{"$f":"T26","v":8.9440000000000008},{"$f":"U26","v":9.76},11.12,{"$f":"W26","v":13.26}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.8159999999999998},2.008,2.37,3.0540000000000003,3.5599999999999996,3.8940000000000001,{"$f":"T25*S32+S33","v":4.1752000000000002},{"$f":"U25*S32+S33","v":4.5969999999999995},{"$f":"J13","v":5.3},{"$f":"K13","v":7.38}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":3.8400000000000031E-2},{"$f":"(P31-O31)/(P25-O25)","v":4.5250000000000012E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":7.6000000000000012E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10119999999999987},{"$f":"(S31-R31)/(S25-R25)","v":0.11133333333333351},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14059999999999997},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.20800000000000002}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.5840000000000005},{"$f":"O31-O32*O25","v":2.68675},{"$f":"P31-P32*P25","v":2.9020000000000001},{"$f":"Q31-Q32*Q25","v":2.8516000000000004},{"$f":"R31-R32*R25","v":2.7806666666666651},{"$f":"S31-S32*$S$3","v":2.4880000000000004},null,null,{"$f":"V31-V32*V25","v":1.1399999999999997}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.8159999999999998},{"$f":"O32*O25+O33","v":2.008},2.37,3.0540000000000003,3.5599999999999996,3.8940000000000001,{"$f":"T31","v":4.1752000000000002},{"$f":"U31","v":4.5969999999999995},5.3,{"$f":"W31","v":7.38}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-12.521573659447803},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-11.09374985669016},-9.2938277357457864,-20.952358074269796,3.1388730124647228,-7.683969218698584,20.720666161998487,20.720666161998487,-39.746937432539255,20.720666161998487]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-11.09374985669016},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-11.09374985669016},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-11.1}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[null,null,null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.7408877284595303},{"$f":"E66*Dane!$E$26","v":3.24},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":5.64},{"$f":"H66*Dane!$E$26","v":7.4},{"$f":"I66*Dane!$E$26","v":8.07},{"$f":"I57*J52+I58","v":8.61},{"$f":"I57*K52+I58","v":9.42},{"$f":"L66*Dane!$E$26","v":10.77},{"$f":"M66*Dane!$E$26","v":12.54}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.416609195402299},1.57,1.74,2.0099999999999998,2.33,2.42,null,null,3.38,4.4400000000000004]
[null,"Q",null,{"$f":"D54","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,{"$f":"L54","v":10.77},{"$f":"M54","v":12.54}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":9.9822454308093972E-2},{"$f":"(F54-E54)/(F52-E52)","v":7.3749999999999982E-2},0.20111111111111107,0.35200000000000015,0.2233333333333333,{"$f":"(L54-I54)/(L52-I52)","v":0.26999999999999991}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.7373368146214094},{"$f":"E54-E57*E52","v":4.3462499999999995},5.2377777777777776,4.9359999999999991,5.8366666666666678,5.370000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.7408877284595299},{"$f":"E57*E52+E58","v":3.2399999999999998},3.83,5.64,7.4,8.07]
[null,"COP",null,{"$f":"D55","v":1.416609195402299},{"$f":"E55","v":1.57},1.74,2.0099999999999998,2.33,2.42,null,null,{"$f":"L55","v":3.38},{"$f":"M55","v":4.4400000000000004}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":3.0678160919540211E-2},{"$f":"(F61-E61)/(F52-E52)","v":2.1249999999999991E-2},2.9999999999999978E-2,6.4000000000000057E-2,2.9999999999999954E-2,{"$f":"(L61-I61)/(L52-I52)","v":9.6000000000000002E-2}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0301724137931032},{"$f":"E61-E62*E52","v":1.8887499999999999},1.9499999999999997,1.8819999999999997,2.1200000000000006,1.46]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.416609195402299},{"$f":"E62*E52+E63","v":1.57},1.7399999999999998,2.0099999999999998,2.33,2.42]
[null,"Q",null,{"$f":"E66/F66*E66","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,10.77,12.54]
[null,null,null,"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-D16","index":21,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,71,1,78],[1,53,1,69]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4473.7504816724431},null,null,"COP",{"$f":"K13","v":3.7125803497877539},{"$f":"L13","v":3.1152574071948265},{"$f":"M13","v":3.5344172881727416},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99968867239041659},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99968867239041659},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99882196366188269},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.7125803497877539},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.1132760958341166E-4},{"$f":"1-L3","v":3.1132760958341166E-4},{"$f":"1-M3","v":1.1780363381173053E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99968867239041659},null,null,"COP-Inst",{"$f":"K14","v":3.7128917743524021},{"$f":"L14","v":3.1155688317594752},{"$f":"M14","v":3.5355967139172435}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.1132760958341166E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.7128917743524021},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"R7*Bilans!F7+S7","v":11.432266666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.22479119272078149},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D16'!$C$39+'D16'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":8.8623938071646347},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC7*Bilans!F7+AD7","v":4.0123833333333332},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.8609726415094339},{"$f":"AF7*Z7","v":209.12007195085135},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":16.693570382665943},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":11.0016},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.23359082856148494},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":8.4317271404979675},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.1673},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.047779245283019},{"$f":"AX7*AR7","v":165.07545487676026},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":21.147666333228862},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"BB7*Bilans!F7+BC7","v":11.432266666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.22479119272078149},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":8.8623938071646347},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W7<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W7<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W7<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W7<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W7<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM7*Bilans!F7+BN7","v":3.7823148148148147},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6395859538784068},{"$f":"BP7*BJ7","v":197.12920738252291},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":17.708997494042602},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F7<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F7<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F7<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F7<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6783999999999999},{"$f":"Bilans!F7*BT7+BU7","v":2.94442},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY7","v":2.8760747763645322}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R8*Bilans!F8+S8","v":11.309111111111111},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.26591193034634997},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D16'!$C$39+'D16'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":8.301883545054201},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC8*Bilans!F8+AD8","v":3.6510370370370366},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.513262054507337},{"$f":"AF8*Z8","v":226.01963033512294},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":21.790742643314768},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ8*Bilans!F8+AK8","v":10.986888888888888},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.27371056506252095},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":7.9796613228319782},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU8*Bilans!F8+AV8","v":2.907888888888889},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.7981572327044026},{"$f":"AX8*AR8","v":180.01459997668357},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":27.35964525992744},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB8*Bilans!F8+BC8","v":11.309111111111111},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.26591193034634997},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":8.301883545054201},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W8<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W8<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W8<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W8<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W8<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM8*Bilans!F8+BN8","v":3.6510370370370366},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.513262054507337},{"$f":"BP8*BJ8","v":226.01963033512294},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":21.790742643314768},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F8<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F8<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F8<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F8<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F8*BT8+BU8","v":2.7324666666666664},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY8","v":3.0991675749713044}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":2895.2188175003271},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R9*Bilans!F9+S9","v":11.346055555555555},0.27481128366154972,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D16'!$C$39+'D16'!$C$40)","v":3.1180240917174795},null,8.2280314638380752,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC9*Bilans!F9+AD9","v":3.5683518518518516},3.4336970649895178,229.74816812619522,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":23.188628567587866},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ9*Bilans!F9+AK9","v":10.997444444444444},0.28352260449859379,3.1180240917174795,null,7.8794203527269637,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU9*Bilans!F9+AV9","v":2.8471944444444444},2.7397531446540881,183.31648196932048,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":29.0620072866862},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB9*Bilans!F9+BC9","v":11.346055555555555},0.27481128366154972,3.1180240917174795,null,8.2280314638380752,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W9<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W9<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W9<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W9<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W9<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM9*Bilans!F9+BN9","v":3.5683518518518516},3.4336970649895178,229.74816812619522,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":23.188628567587866},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F9<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F9<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F9<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F9<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F9*BT9+BU9","v":2.683383333333333},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY9","v":3.1558562609479042}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R10*Bilans!F10+S10","v":11.582305555555555},0.33037798027189402,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D16'!$C$39+'D16'!$C$40)","v":3.826538716336382},null,7.7557668392191736,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC10*Bilans!F10+AD10","v":3.0396018518518515},2.9248998951781968,243.89698676172216,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":33.925900371020703},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ10*Bilans!F10+AK10","v":11.064944444444444},0.34582538896140902,3.826538716336382,null,7.2384057281080629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU10*Bilans!F10+AV10","v":2.4590694444444448},2.3662743710691827,197.31519355813779,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":41.935061991221311},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB10*Bilans!F10+BC10","v":11.582305555555555},0.33037798027189402,3.826538716336382,null,7.7557668392191736,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W10<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W10<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W10<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W10<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W10<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM10*Bilans!F10+BN10","v":3.0396018518518515},2.9248998951781968,243.89698676172216,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":33.925900371020703},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F10<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F10<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F10<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F10<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F10*BT10+BU10","v":2.3695083333333331},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY10","v":3.5738942015495159}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7469882450763459},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R11*Bilans!F11+S11","v":11.550222222222223},0.32296527366523758,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D16'!$C$39+'D16'!$C$40)","v":3.7303206808943088},null,7.8199015413279138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC11*Bilans!F11+AD11","v":3.1114074074074072},2.9939958071278823,242.95940063118067,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":32.253607252270989},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ11*Bilans!F11+AK11","v":11.055777777777779},0.33740915889176876,3.7303206808943088,null,7.3254570968834702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU11*Bilans!F11+AV11","v":2.5117777777777777},2.4169937106918238,196.13632787360027,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":39.953420007207249},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB11*Bilans!F11+BC11","v":11.550222222222223},0.32296527366523758,3.7303206808943088,null,7.8199015413279138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W11<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W11<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W11<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W11<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W11<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM11*Bilans!F11+BN11","v":3.1114074074074072},2.9939958071278823,242.95940063118067,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":32.253607252270989},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F11<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F11<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F11<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F11<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F11*BT11+BU11","v":2.4121333333333332},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY11","v":3.5107396328381197}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R12*Bilans!F12+S12","v":11.594361111111111},0.33315275719475007,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D16'!$C$39+'D16'!$C$40)","v":3.8626933720782524},null,7.7316677390328579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC12*Bilans!F12+AD12","v":3.01262037037037},2.8989365828092239,244.16936791220536,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":34.574882325429698},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ12*Bilans!F12+AK12","v":11.06838888888889},0.3489842479202962,3.8626933720782524,null,7.2056955168106374,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU12*Bilans!F12+AV12","v":2.4392638888888891},2.3472161949685537,197.69949369619579,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":42.701814785687013},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB12*Bilans!F12+BF8","v":3.3282553438346882},1,3.8626933720782524,null,-0.53443802824356412,0.13835890575907125,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":72.573633585358721},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":11.653585926836413},null,{"$f":"IF(Bilans!W12<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W12<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W12<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W12<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W12<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W12<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM12*Bilans!F12+BN12","v":3.01262037037037},2.2168338574423481,160.88368808963833,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":52.825411136188258},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F12<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F12<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F12<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F12<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F12*BT12+BU12","v":2.3534916666666663},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY12","v":3.5982163068447619}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3607.8458624795439},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7125803497877539},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1152574071948265},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5344172881727416},null,null,null,null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R13*Bilans!F13+S13","v":11.578611111111112},0.3295264887261754,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D16'!$C$39+'D16'!$C$40)","v":3.8154590637703252},null,7.7631520473407871,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC13*Bilans!F13+AD13","v":3.04787037037037},2.9328563941299786,243.80477538988598,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":33.729318959659821},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ13*Bilans!F13+AK13","v":11.06388888888889},0.34485695781002185,3.8154590637703252,null,7.2484298251185653,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU13*Bilans!F13+AV13","v":2.4651388888888892},2.3721147798742144,197.19100882804119,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":41.702555719387824},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB13*Bilans!F13+BC13","v":11.578611111111112},0.3295264887261754,3.8154590637703252,null,7.7631520473407871,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W13<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W13<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W13<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W13<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W13<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM13*Bilans!F13+BN13","v":3.04787037037037},2.9328563941299786,243.80477538988598,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":33.729318959659821},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F13<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F13<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F13<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F13<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F13*BT13+BU13","v":2.3744166666666664},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY13","v":3.5665063389702412}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7128917743524021},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.1155688317594752},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5355967139172435},null,null,null,null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R14*Bilans!F14+S14","v":11.444055555555556},0.29813962698442392,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D16'!$C$39+'D16'!$C$40)","v":3.4119264545223578},null,8.032129101033199,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC14*Bilans!F14+AD14","v":3.3490185185185184},3.2226404612159327,237.65228459559239,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.231103699434925},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ14*Bilans!F14+AK14","v":11.025444444444444},0.30945931220410589,3.4119264545223578,null,7.6135179899220864,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU14*Bilans!F14+AV14","v":2.6861944444444448},2.5848286163522016,190.61711455468634,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":33.95043525524342},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB14*Bilans!F14+BC14","v":11.444055555555556},0.29813962698442392,3.4119264545223578,null,8.032129101033199,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W14<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W14<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W14<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W14<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W14<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM14*Bilans!F14+BN14","v":3.3490185185185184},3.2226404612159327,237.65228459559239,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.231103699434925},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F14<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F14<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F14<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F14<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F14*BT14+BU14","v":2.5531833333333331},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY14","v":3.3167896650677613}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.0068775911180081},null,null,null,null,{"$f":"F11","v":3.7469882450763459},{"$f":"F15","v":3.0068775911180081},{"$f":"F28","v":3.5262272029475397},null,null,null,null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R15*Bilans!F15+S15","v":11.553527777777777},0.32373090939694688,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D16'!$C$39+'D16'!$C$40)","v":3.7402340542428862},null,7.8132937235348905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC15*Bilans!F15+AD15","v":3.104009259259259},2.986876834381551,243.0702883662627,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":32.422329002623805},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ15*Bilans!F15+AK15","v":11.056722222222223},0.33827693045644402,3.7402340542428862,null,7.3164881679793368,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU15*Bilans!F15+AV15","v":2.5063472222222223},2.4117680817610063,196.26827472702868,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":40.153737893372877},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB15*Bilans!F15+BC15","v":11.553527777777777},0.32373090939694688,3.7402340542428862,null,7.8132937235348905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W15<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W15<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W15<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W15<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W15<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM15*Bilans!F15+BN15","v":3.104009259259259},2.986876834381551,243.0702883662627,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":32.422329002623805},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F15<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F15<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F15<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F15<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F15*BT15+BU15","v":2.4077416666666664},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY15","v":3.517143142996344}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.5686420159796399},{"$f":"F19","v":3.5686420159796399},{"$f":"F19","v":3.5686420159796399},null,null,null,null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R16*Bilans!F16+S16","v":11.292777777777777},0.26195891720671893,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D16'!$C$39+'D16'!$C$40)","v":2.9582438389227641},null,8.3345339388550137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC16*Bilans!F16+AD16","v":3.6875925925925923},3.5484381551362683,224.24052005931384,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.192713768306774},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ16*Bilans!F16+AK16","v":10.982222222222223},0.26936659804031643,2.9582438389227641,null,8.0239783832994593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU16*Bilans!F16+AV16","v":2.9347222222222222},2.8239779874213835,178.45887820217828,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":26.629468955248008},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB16*Bilans!F16+BC16","v":11.292777777777777},0.26195891720671893,2.9582438389227641,null,8.3345339388550137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W16<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W16<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W16<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W16<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W16<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM16*Bilans!F16+BN16","v":3.6875925925925923},3.5484381551362683,224.24052005931384,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.192713768306774},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F16<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F16<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F16<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F16<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F16*BT16+BU16","v":2.7541666666666664},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY16","v":3.0747493227315905}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":726.67860837299861},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R17*Bilans!F17+S17","v":11.318055555555556},0.26807184088875186,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D16'!$C$39+'D16'!$C$40)","v":3.0340519880589429},null,8.2840035674966135,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC17*Bilans!F17+AD17","v":3.6310185185185184},3.4939989517819705,226.95994556936139,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":22.123337224742901},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ17*Bilans!F17+AK17","v":10.989444444444445},0.27608784078186632,3.0340519880589429,null,7.9553924563855016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU17*Bilans!F17+AV17","v":2.8931944444444446},2.7840172955974847,180.84161517870845,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":27.765243123815235},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB17*Bilans!F17+BC17","v":11.318055555555556},0.26807184088875186,3.0340519880589429,null,8.2840035674966135,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W17<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W17<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W17<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W17<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W17<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM17*Bilans!F17+BN17","v":3.6310185185185184},3.4939989517819705,226.95994556936139,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":22.123337224742901},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F17<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F17<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F17<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F17<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F17*BT17+BU17","v":2.7205833333333334},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY17","v":3.1127045399662774}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4473.7504816724431},null,null,null,null,null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R18*Bilans!F18+S18","v":11.326416666666667},0.2700878028121359,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D16'!$C$39+'D16'!$C$40)","v":3.0591269912347561},null,8.2672896754319112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC18*Bilans!F18+AD18","v":3.6123055555555554},3.4759921383647798,227.81720299079618,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":22.437574393310435},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ18*Bilans!F18+AK18","v":10.991833333333334},0.2783090771543803,3.0591269912347561,null,7.9327063420985784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU18*Bilans!F18+AV18","v":2.8794583333333335},2.7707995283018869,181.59874172871611,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":28.148132478902458},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB18*Bilans!F18+BC18","v":11.326416666666667},0.2700878028121359,3.0591269912347561,null,8.2672896754319112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W18<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W18<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W18<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W18<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W18<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM18*Bilans!F18+BN18","v":3.6123055555555554},3.4759921383647798,227.81720299079618,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":22.437574393310435},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F18<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F18<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F18<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F18<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F18*BT18+BU18","v":2.7094749999999999},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY18","v":3.1254660378941512}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.5686420159796399},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":4816.9378912531602},null,null,null,null,null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R19*Bilans!F19+S19","v":11.348583333333334},0.27541806891883103,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D16'!$C$39+'D16'!$C$40)","v":3.1256049066310974},null,8.2229784267022374,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC19*Bilans!F19+AD19","v":3.5626944444444444},3.428253144654088,229.98829215784636,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":23.286645057361014},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ19*Bilans!F19+AK19","v":10.998166666666666},0.28419326614718493,3.1256049066310974,null,7.8725617600355688,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU19*Bilans!F19+AV19","v":2.8430416666666667},2.7357570754716982,183.53139951978838,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":29.181141433245415},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB19*Bilans!F19+BC19","v":11.348583333333334},0.27541806891883103,3.1256049066310974,null,8.2229784267022374,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W19<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W19<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W19<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W19<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W19<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM19*Bilans!F19+BN19","v":3.5626944444444444},3.428253144654088,229.98829215784636,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":23.286645057361014},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F19<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F19<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F19<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F19<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F19*BT19+BU19","v":2.6800249999999997},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY19","v":3.1598108573700827}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5376.3403740784615},null,null,null,null,null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R20*Bilans!F20+S20","v":11.491694444444445},0.30933607535850832,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D16'!$C$39+'D16'!$C$40)","v":3.5547956586636182},null,7.9368987857808264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC20*Bilans!F20+AD20","v":3.2423981481481476},3.1200435010482175,240.452468593905,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":29.393743706964095},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ20*Bilans!F20+AK20","v":11.039055555555557},0.32201990838560629,3.5547956586636182,null,7.4842598968919383,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU20*Bilans!F20+AV20","v":2.6079305555555559},2.5095180817610068,193.40109121483363,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":36.544769169399515},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB20*Bilans!F20+BC20","v":11.491694444444445},0.30933607535850832,3.5547956586636182,null,7.9368987857808264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W20<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W20<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W20<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W20<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W20<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM20*Bilans!F20+BN20","v":3.2423981481481476},3.1200435010482175,240.452468593905,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":29.393743706964095},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F20<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F20<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F20<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F20<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F20*BT20+BU20","v":2.4898916666666664},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY20","v":3.401100620719077}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R21*Bilans!F21+S21","v":11.370874999999998},0.34918809675553752,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D16'!$C$39+'D16'!$C$40)","v":3.9705741996951218},null,7.4003008003048762,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.8749999999999987E-2},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC21*Bilans!F21+AD21","v":2.9488124999999998},2.8375365566037734,246.11657077358493,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":36.375157796570662},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ21*Bilans!F21+AK21","v":10.5334375},0.37694951906204616,3.9705741996951218,null,6.562863300304878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$10,0))))))","v":4.9250000000000016E-2},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU21*Bilans!F21+AV21","v":2.3139875000000001},2.2266672169811321,193.13220773207553,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":46.354407705313889},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB21*Bilans!F21+BC21","v":10.924562499999999},0.36345384080095861,3.9705741996951218,null,6.9539883003048768,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W21<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W21<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W21<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W21<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W21<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.7537500000000001},{"$f":"BM21*Bilans!F21+BN21","v":1.9547500000000002},1.880985849056604,163.14918860377364,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":54.873267681289171},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F21<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F21<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":4.9250000000000016E-2},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F21<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F21<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F21*BT21+BU21","v":2.3139875000000001},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY21","v":3.6596447012022564}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R22*Bilans!F22+S22","v":11.246694444444444},0.2507438755077448,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D16'!$C$39+'D16'!$C$40)","v":2.8200397516514228},null,8.4266546927930204,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC22*Bilans!F22+AD22","v":3.790731481481481},3.6476850104821796,218.78885867213788,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":19.567597528298332},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ22*Bilans!F22+AK22","v":10.969055555555556},0.25709047942811653,2.8200397516514228,null,8.1490158039041329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU22*Bilans!F22+AV22","v":3.0104305555555557},2.8968294025157233,173.75239279789849,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":24.639501426330387},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB22*Bilans!F22+BC22","v":11.246694444444444},0.2507438755077448,2.8200397516514228,null,8.4266546927930204,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W22<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W22<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W22<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W22<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W22<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM22*Bilans!F22+BN22","v":3.790731481481481},3.6476850104821796,218.78885867213788,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":19.567597528298332},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F22<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F22<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F22<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F22<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F22*BT22+BU22","v":2.8153916666666663},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY22","v":3.0078841936225302}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R23*Bilans!F23+S23","v":11.390972222222222},0.28555326778786749,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D16'!$C$39+'D16'!$C$40)","v":3.2527293413363823},null,8.1382428808858407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC23*Bilans!F23+AD23","v":3.4678240740740738},3.336962788259958,233.72901262335736,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":24.977953824437783},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ23*Bilans!F23+AK23","v":11.010277777777778},0.29542663745518016,3.2527293413363823,null,7.7575484364413967,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU23*Bilans!F23+AV23","v":2.7734027777777781},2.6687460691823901,186.92548382228873,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":31.232084386567376},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB23*Bilans!F23+BC23","v":11.390972222222222},0.28555326778786749,3.2527293413363823,null,8.1382428808858407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W23<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W23<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W23<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W23<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W23<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM23*Bilans!F23+BN23","v":3.4678240740740738},3.336962788259958,233.72901262335736,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":24.977953824437783},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F23<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F23<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F23<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F23<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F23*BT23+BU23","v":2.6237083333333331},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY23","v":3.2276347128358105}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R24*Bilans!F24+S24","v":11.542718749999999},0.33807865806940512,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D16'!$C$39+'D16'!$C$40)","v":3.9023468654725608},null,7.640371884527438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.8749999999999987E-2},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC24*Bilans!F24+AD24","v":2.9872031250000002},2.8744784787735851,244.76001962755984,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":35.250827624594287},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ24*Bilans!F24+AK24","v":10.658359375},0.36613016395617276,3.9023468654725608,null,6.756012509527439,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$10,0))))))","v":4.9250000000000016E-2},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU24*Bilans!F24+AV24","v":2.3379968750000004},2.2497705778301893,191.56653801845957,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":45.03914593086202},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB24*Bilans!F24+BC24","v":11.033640625},0.35367717674532839,3.9023468654725608,null,7.1312937595274395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W24<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W24<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W24<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W24<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W24<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.7537500000000001},{"$f":"BM24*Bilans!F24+BN24","v":2.0056666666666669},1.9299811320754721,164.33666950575244,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":52.50193573492988},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F24<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F24<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":4.9250000000000016E-2},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F24<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F24<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F24*BT24+BU24","v":2.3379968750000004},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY24","v":3.6220630504577787}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R25*Bilans!F25+S25","v":11.519305555555556},0.31578305354964076,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D16'!$C$39+'D16'!$C$40)","v":3.6376014831046746},null,7.8817040724508818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC25*Bilans!F25+AD25","v":3.1806018518518515},3.0605791404612157,241.76335761492049,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":30.713563795890359},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ25*Bilans!F25+AK25","v":11.046944444444446},0.32928575873612176,3.6376014831046746,null,7.409342961339771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU25*Bilans!F25+AV25","v":2.5625694444444447},2.465868710691824,194.78558520286856,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":38.120964135415726},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB25*Bilans!F25+BC25","v":11.519305555555556},0.31578305354964076,3.6376014831046746,null,7.8817040724508818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W25<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W25<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W25<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W25<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W25<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM25*Bilans!F25+BN25","v":3.1806018518518515},3.0605791404612157,241.76335761492049,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":30.713563795890359},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F25<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F25<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F25<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F25<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F25*BT25+BU25","v":2.4532083333333334},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY25","v":3.4519579841458996}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10836.697290170727},null,{"$f":"F26/F28","v":3073.1704642039044},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R26*Bilans!F26+S26","v":11.464874999999999},0.34306987775582137,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D16'!$C$39+'D16'!$C$40)","v":3.9332532647357725},null,7.5316217352642267,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.8749999999999987E-2},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC26*Bilans!F26+AD26","v":2.9698125000000002},2.8577441037735851,245.38904950713305,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":35.756538159813068},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ26*Bilans!F26+AK26","v":10.601770833333333},0.37099964964052207,3.9332532647357725,null,6.6685175685975606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$10,0))))))","v":4.9250000000000016E-2},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU26*Bilans!F26+AV26","v":2.3271208333333337},2.2393049528301892,192.28485615839861,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":45.631585804521606},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB26*Bilans!F26+BC26","v":10.984229166666665},0.35808186492246857,3.9332532647357725,null,7.0509759019308929,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W26<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W26<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W26<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W26<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W26<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.7537500000000001},{"$f":"BM26*Bilans!F26+BN26","v":1.982601851851852},1.9077866876310274,163.81801341903159,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":53.561038432680135},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F26<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F26<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":4.9250000000000016E-2},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F26<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F26<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F26*BT26+BU26","v":2.3271208333333337},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY26","v":3.6389911394902876}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":11.653585926836413},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R27*Bilans!F27+S27","v":11.504527777777778},0.31233640721710076,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D16'!$C$39+'D16'!$C$40)","v":3.5932828728404473},null,7.9112449049373303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC27*Bilans!F27+AD27","v":3.2136759259259255},3.0924051362683436,241.09024008278365,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":30.000867920150142},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ27*Bilans!F27+AK27","v":11.042722222222222},0.3253982849998141,3.5932828728404473,null,7.449439349381775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU27*Bilans!F27+AV27","v":2.5868472222222225},2.4892303459119498,194.06549765385796,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":37.270491339278472},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB27*Bilans!F27+BC27","v":11.504527777777778},0.31233640721710076,3.5932828728404473,null,7.9112449049373303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W27<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W27<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W27<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W27<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W27<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM27*Bilans!F27+BN27","v":3.2136759259259255},3.0924051362683436,241.09024008278365,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":30.000867920150142},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F27<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F27<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F27<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F27<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F27*BT27+BU27","v":2.4728416666666666},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY27","v":3.424550874880083}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5262272029475397},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R28*Bilans!F28+S28","v":11.327972222222222},0.27046253716039276,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D16'!$C$39+'D16'!$C$40)","v":3.0637921081046748},null,8.264180114117547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC28*Bilans!F28+AD28","v":3.6088240740740738},3.4726420335429768,227.97437577844255,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":22.496396670987313},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ28*Bilans!F28+AK28","v":10.992277777777778},0.27872222391418294,3.0637921081046748,null,7.928485669673103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU28*Bilans!F28+AV28","v":2.876902777777778},2.7683404088050318,181.7379017311705,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":28.219771107068645},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB28*Bilans!F28+BC28","v":11.327972222222222},0.27046253716039276,3.0637921081046748,null,8.264180114117547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W28<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W28<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W28<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W28<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W28<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM28*Bilans!F28+BN28","v":3.6088240740740738},3.4726420335429768,227.97437577844255,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":22.496396670987313},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F28<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F28<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F28<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F28<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F28*BT28+BU28","v":2.707408333333333},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY28","v":3.1278518237391566}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"R29*Bilans!F29+S29","v":14.362666666666666},0.1383668114350354,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D16'!$C$39+'D16'!$C$40)","v":1.987316390370935},null,12.37535027629573,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC29*Bilans!F29+AD29","v":4.8532083333333338},4.6700683962264158,189.67539743327205,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.349312048835349},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":11.600999999999999},0.17130561075518794,1.987316390370935,null,9.6136836096290637,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.7167500000000002},3.5764952830188683,145.25979207777272,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.513786905138844},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"BB29*Bilans!F29+BC29","v":14.362666666666666},0.1383668114350354,1.987316390370935,null,12.37535027629573,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W29<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W29<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W29<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W29<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W29<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM29*Bilans!F29+BN29","v":4.2170648148148144},4.0579302935010482,164.8133337400931,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.910504031909326},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F29<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F29<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F29<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F29<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6783999999999999},{"$f":"Bilans!F29*BT29+BU29","v":3.4139499999999998},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY29","v":2.4805202457631941}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"R30*Bilans!F30+S30","v":12.5792},0.18616965089073675,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D16'!$C$39+'D16'!$C$40)","v":2.341865272484756},null,10.237334727515243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC30*Bilans!F30+AD30","v":4.341475},4.1776457547169814,204.12058672586289,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.917798590144212},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":11.2362},0.20842146566319181,2.341865272484756,null,8.8943347275152433,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.3823500000000002},3.2547141509433963,159.02596848127016,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":17.864435860909232},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"BB30*Bilans!F30+BC30","v":12.5792},0.18616965089073675,2.341865272484756,null,10.237334727515243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W30<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W30<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W30<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W30<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W30<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM30*Bilans!F30+BN30","v":3.9524722222222222},3.8033223270440253,185.83107101104466,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.287589953048149},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F30<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F30<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F30<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F30<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6783999999999999},{"$f":"Bilans!F30*BT30+BU30","v":3.12819},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY30","v":2.707115646115887}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"R31*Bilans!F31+S31","v":11.831200000000001},0.21050830623380676,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D16'!$C$39+'D16'!$C$40)","v":2.4905658727134146},null,9.3406341272865863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC31*Bilans!F31+AD31","v":4.1268500000000001},3.9711198113207549,207.76201485448692,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.67787254023842},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":11.0832},0.22471541366332959,2.4905658727134146,null,8.5926341272865852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.2421000000000002},3.1197566037735851,163.22018691247126,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":19.956271642664607},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"BB31*Bilans!F31+BC31","v":11.831200000000001},0.21050830623380676,2.4905658727134146,null,9.3406341272865863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W31<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W31<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W31<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W31<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W31<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM31*Bilans!F31+BN31","v":3.8414999999999999},3.6965377358490565,193.39636285872066,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.842438706932953},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F31<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F31<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F31<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F31<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6783999999999999},{"$f":"Bilans!F31*BT31+BU31","v":3.00834},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY31","v":2.8149650947111216}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R37*Bilans!F37+S37","v":11.291805555555555},0.26172325819275616,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D16'!$C$39+'D16'!$C$40)","v":2.955328140879065},null,8.3364774146764908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC37*Bilans!F37+AD37","v":3.6897685185185183},3.550531970649895,224.13209355601575,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":21.157490472537066},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ37*Bilans!F37+AK37","v":10.981944444444444},0.26910791215795205,2.955328140879065,null,8.0266163035653797,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU37*Bilans!F37+AV37","v":2.9363194444444445},2.8255149371069184,178.36442072978986,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":26.586426903968206},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB37*Bilans!F37+BC37","v":11.291805555555555},0.26172325819275616,2.955328140879065,null,8.3364774146764908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W37<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W37<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W37<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W37<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W37<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM37*Bilans!F37+BN37","v":3.6897685185185183},3.550531970649895,224.13209355601575,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":21.157490472537066},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F37<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F37<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F37<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F37<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F37*BT37+BU37","v":2.7554583333333333},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY37","v":3.0733079831328443}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R44*Bilans!F44+S44","v":11.328555555555555},0.27060303600908275,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D16'!$C$39+'D16'!$C$40)","v":3.0655415269308945},null,8.2630140286246601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC44*Bilans!F44+AD44","v":3.6075185185185181},3.4713857442348006,228.03312817221456,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":22.51848429569581},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ44*Bilans!F44+AK44","v":10.992444444444445},0.27887714533596863,3.0655415269308945,null,7.9269029175135497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU44*Bilans!F44+AV44","v":2.8759444444444444},2.7674182389937108,181.78994917134531,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":28.246668416219585},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB44*Bilans!F44+BC44","v":11.328555555555555},0.27060303600908275,3.0655415269308945,null,8.2630140286246601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W44<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W44<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W44<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W44<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W44<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM44*Bilans!F44+BN44","v":3.6075185185185181},3.4713857442348006,228.03312817221456,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":22.51848429569581},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F44<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F44<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F44<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F44<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F44*BT44+BU44","v":2.706633333333333},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY44","v":3.1287474327355964}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R61*Bilans!F61+S61","v":11.377750000000001},0.28239993390099738,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D16'!$C$39+'D16'!$C$40)","v":3.2130758479420729},null,8.1646741520579269,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC61*Bilans!F61+AD61","v":3.4974166666666666},3.3654386792452828,232.62010651587667,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":24.440542862937747},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ61*Bilans!F61+AK61","v":11.006500000000001},0.29192530304293579,3.2130758479420729,null,7.7934241520579279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU61*Bilans!F61+AV61","v":2.7951250000000001},2.6896485849056604,185.90929740289923,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":30.581373624156168},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB61*Bilans!F61+BC61","v":11.377750000000001},0.28239993390099738,3.2130758479420729,null,8.1646741520579269,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W61<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W61<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W61<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W61<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W61<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM61*Bilans!F61+BN61","v":3.4974166666666666},3.3654386792452828,232.62010651587667,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":24.440542862937747},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F61<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F61<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F61<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F61<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F61*BT61+BU61","v":2.6412749999999998},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY61","v":3.20616826836405}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"R71*Bilans!F71+S71","v":12.274133333333333},0.19573779480373624,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D16'!$C$39+'D16'!$C$40)","v":2.4025117917936991},null,9.8716215415396338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC71*Bilans!F71+AD71","v":4.253941666666667},4.093415566037736,205.77819697160612,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.614186507941248},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":11.1738},0.21501295815154192,2.4025117917936991,null,8.7712882082063004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.3251500000000003},3.1996726415094341,160.84926058619422,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":18.696268412122496},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"BB71*Bilans!F71+BC71","v":12.274133333333333},0.19573779480373624,2.4025117917936991,null,9.8716215415396338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W71<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W71<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W71<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W71<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W71<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM71*Bilans!F71+BN71","v":3.9072129629629631},3.759770964360587,189.00570381648518,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.911059238354193},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F71<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F71<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F71<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F71<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6783999999999999},{"$f":"Bilans!F71*BT71+BU71","v":3.07931},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY71","v":2.7500875498157886}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"R77*Bilans!F77+S77","v":11.426399999999999},0.22500867628645177,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D16'!$C$39+'D16'!$C$40)","v":2.5710391387195122},null,8.8553608612804879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC77*Bilans!F77+AD77","v":4.0106999999999999},3.859352830188679,209.13701204012887,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":16.708939683906525},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":11.000399999999999},0.23372233179879937,2.5710391387195122,null,8.429360861280486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.1662000000000003},3.0467207547169814,165.1007573544409,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":21.165606844243541},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"BB77*Bilans!F77+BC77","v":11.426399999999999},0.22500867628645177,2.5710391387195122,null,8.8553608612804879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W77<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W77<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W77<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W77<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W77<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM77*Bilans!F77+BN77","v":3.7814444444444444},3.6387484276729558,197.18253479613438,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":17.721943393535543},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F77<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F77<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F77<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F77<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6783999999999999},{"$f":"Bilans!F77*BT77+BU77","v":2.9434800000000001},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY77","v":2.8769932505141043}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R94*Bilans!F94+S94","v":11.257},0.25325985172911381,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D16'!$C$39+'D16'!$C$40)","v":2.8509461509146341},null,8.4060538490853656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC94*Bilans!F94+AD94","v":3.7676666666666665},3.6254905660377359,220.06338658812703,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":19.923296340492378},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ94*Bilans!F94+AK94","v":10.972},0.259838329467247,2.8509461509146341,null,8.1210538490853654,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU94*Bilans!F94+AV94","v":2.9935},2.8805377358490567,174.84554925724805,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":25.075777355000874},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB94*Bilans!F94+BC94","v":11.257},0.25325985172911381,2.8509461509146341,null,8.4060538490853656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W94<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W94<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W94<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W94<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W94<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM94*Bilans!F94+BN94","v":3.7676666666666665},3.6254905660377359,220.06338658812703,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":19.923296340492378},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F94<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F94<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F94<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F94<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F94*BT94+BU94","v":2.8016999999999999},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY94","v":3.0225834646904581}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.23799999999999991},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R104*Bilans!F104+S104","v":16.151724999999999},8.7369891261520116E-2,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D16'!$C$39+'D16'!$C$40)","v":1.4111744569359759},null,14.740550543064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC104*Bilans!F104+AD104","v":5.4367000000000001},5.2315415094339626,142.38622726939718,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.1909257184796918},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.23799999999999991},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":16.151724999999999},8.7369891261520116E-2,1.4111744569359759,null,14.740550543064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU104*Bilans!F104+AV104","v":5.4367000000000001},5.2315415094339626,142.38622726939718,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.1909257184796918},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.23799999999999991},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB104*Bilans!F104+BC104","v":16.151724999999999},8.7369891261520116E-2,1.4111744569359759,null,14.740550543064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W104<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W104<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W104<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W104<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W104<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM104*Bilans!F104+BN104","v":5.1010277777777766},4.9085361635220117,133.59503016060745,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.5983184801086265},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F104<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F104<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F104<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F104<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F104*BT104+BU104","v":3.7852075000000003},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY104","v":2.2372279704674725}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F116<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F116<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F116<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F116<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F116<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F116<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F116<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F116<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F116<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F116<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F116<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F116<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F116<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F116<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F116<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F116*BT116+BU116","v":3.749845833333334},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY116","v":2.2583254004059956}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F119<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F119<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F119<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F119<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F119<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F119<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F119<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F119<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F119<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F119<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F119<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F119<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F119<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F119<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F119<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F119*BT119+BU119","v":4.0280483333333335},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY119","v":2.1023511617139454}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F136<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F136<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F136<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F136<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F136<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F136<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F136<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F136<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F136<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F136<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F136<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F136<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F136<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F136<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F136<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F136*BT136+BU136","v":4.1817633333333335},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY136","v":2.0250720612333208}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F142<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F142<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F142<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F142<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F142<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F142<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F142<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F142<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F142<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F142<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F142<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F142<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F142<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F142<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F142<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F142*BT142+BU142","v":4.0432033333333335},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY142","v":2.094470991158806}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F152<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F152<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F152<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F152<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F152<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F152<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F152<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F152<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F152<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F152<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F152<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F152<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F152<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F152<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F152<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F152*BT152+BU152","v":4.2983124999999998},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY152","v":1.9701620328962253}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F169<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F169<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F169<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F169<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F169<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F169<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F169<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F169<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F169<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F169<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F169<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F169<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F169<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F169<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F169<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F169*BT169+BU169","v":4.4412025000000002},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY169","v":1.9067745938230143}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F175<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F175<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F175<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F175<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F175<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F175<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F175<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F175<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F175<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F175<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F175<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F175<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F175<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F175<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F175<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F175*BT175+BU175","v":4.1658866666666672},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY175","v":2.0327898405837383}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F185<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F185<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F185<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F185<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F185<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F185<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F185<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F185<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F185<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F185<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F185<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F185<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F185<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F185<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F185<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F185*BT185+BU185","v":4.5866183333333339},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY185","v":1.8463215113146005}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F201<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F201<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F201<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F201<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F201<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F201<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F201<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F201<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F201<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F201<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F201<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F201<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F201<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F201<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F201<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F201*BT201+BU201","v":4.4924408333333332},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY201","v":1.8850269613322503}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F211<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F211<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F211<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F211<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F211<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F211<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F211<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.12159999999999993},{"$f":"IF(Bilans!F211<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F211<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F211<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F211<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F211<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F211<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F211<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F211<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.1640000000000015},{"$f":"Bilans!F211*BT211+BU211","v":4.8093066666666662},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY211","v":1.760830132068224}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F217<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F217<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F217<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F217<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F217<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F217<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F217<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F217<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F217<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F217<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F217<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F217<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F217<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F217<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F217<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F217*BT217+BU217","v":4.3033641666666664},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY217","v":1.9678492837343937}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F234<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F234<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F234<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F234<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F234<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F234<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F234<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.12159999999999993},{"$f":"IF(Bilans!F234<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F234<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F234<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F234<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F234<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F234<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F234<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F234<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.1640000000000015},{"$f":"Bilans!F234*BT234+BU234","v":5.136613333333333},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY234","v":1.6486294652682811}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F244<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F244<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F244<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F244<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F244<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F244<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F244<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F244<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F244<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F244<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F244<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F244<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F244<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F244<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F244<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F244*BT244+BU244","v":4.0706266666666666},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY244","v":2.0803607863056111}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.23799999999999991},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R250*Bilans!F250+S250","v":16.479966666666666},7.3917336793344418E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D16'!$C$39+'D16'!$C$40)","v":1.2181552464430896},null,15.261811420223577,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC250*Bilans!F250+AD250","v":5.6242666666666663},5.4120301886792452,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.23799999999999991},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":16.479966666666666},7.3917336793344418E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":15.261811420223577},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU250*Bilans!F250+AV250","v":5.6242666666666663},5.4120301886792452,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.23799999999999991},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB250*Bilans!F250+BC250","v":16.479966666666666},7.3917336793344418E-2,1.2181552464430896,null,{"$f":"BD250-BF250","v":15.261811420223577},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W250<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W250<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W250<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W250<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W250<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM250*Bilans!F250+BN250","v":5.2450740740740738},5.0471467505241092,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F250<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F250<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F250<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F250<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F250*BT250+BU250","v":3.9046433333333335},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY250","v":2.1687952957777421}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D16'!$C$39+'D16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W260<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W260<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W260<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W260<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W260<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.9770462962962965},1.902440775681342,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F260<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F260<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F260<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F260<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F260*BT260+BU260","v":4.5032658333333337},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY260","v":1.8804957127647373}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.23799999999999991},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R277*Bilans!F277+S277","v":17.070008333333334},5.1036130869466671E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D16'!$C$39+'D16'!$C$40)","v":0.87118717924288669},null,16.198821154090446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC277*Bilans!F277+AD277","v":5.9614333333333329},5.7364735849056601,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.23799999999999991},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":17.070008333333334},5.1036130869466671E-2,0.87118717924288669,null,16.198821154090446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU277*Bilans!F277+AV277","v":5.9614333333333329},5.7364735849056601,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.23799999999999991},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB277*Bilans!F277+BC277","v":17.070008333333334},5.1036130869466671E-2,0.87118717924288669,null,16.198821154090446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W277<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W277<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W277<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W277<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W277<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM277*Bilans!F277+BN277","v":5.5040092592592584},5.2963107966457015,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F277<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F277<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F277<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F277<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F277*BT277+BU277","v":4.1193391666666663},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY277","v":2.0557598562285389}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.23799999999999991},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R286*Bilans!F286+S286","v":16.553350000000002},7.0982786891858232E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D16'!$C$39+'D16'!$C$40)","v":1.1750029153963415},null,15.378347084603661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC286*Bilans!F286+AD286","v":5.6661999999999999},5.4523811320754714,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.23799999999999991},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":16.553350000000002},7.0982786891858232E-2,1.1750029153963415,null,15.378347084603661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU286*Bilans!F286+AV286","v":5.6661999999999999},5.4523811320754714,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.23799999999999991},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB286*Bilans!F286+BC286","v":16.553350000000002},7.0982786891858232E-2,1.1750029153963415,null,15.378347084603661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W286<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W286<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W286<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W286<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W286<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM286*Bilans!F286+BN286","v":5.2772777777777771},5.0781352201257857,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F286<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F286<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.6599999999999969E-2},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F286<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F286<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F286*BT286+BU286","v":3.9313450000000003},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY286","v":2.154064853891799}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"R292*Bilans!F292+S292","v":15.555833333333334},0.10567400187431321,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D16'!$C$39+'D16'!$C$40)","v":1.6438471608231706},null,13.911986172510163,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13333333333333316},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.0166666666666684},{"$f":"AC292*Bilans!F292+AD292","v":5.2133333333333338},5.0166037735849063,163.68027965025314,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.7396927203543129},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$5,0))))))","v":1.2299999999999998},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$6,0))))))","v":3.0600000000000023},{"$f":"AJ292*Bilans!F292+AK292","v":14.099250000000001},0.11659110667753039,1.6438471608231706,null,12.455402839176831,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$10,0))))))","v":9.6666666666666831E-2},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.1033333333333317},{"$f":"AU292*Bilans!F292+AV292","v":3.9709166666666667},3.8210707547169811,124.67277822273356,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.161280489084508},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"BB292*Bilans!F292+BC292","v":15.555833333333334},0.10567400187431321,1.6438471608231706,null,13.911986172510163,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W292<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W292<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W292<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W292<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W292<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.0166666666666684},{"$f":"BM292*Bilans!F292+BN292","v":4.9540555555555574},4.7671100628930834,155.53987188034981,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.1447609128104759},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F292<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F292<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.7333333333333485E-2},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F292<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F292<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F292*BT292+BU292","v":3.640483333333334},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY292","v":2.3261669722490841}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"R309*Bilans!F309+S309","v":14.895},0.12469125596656271,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D16'!$C$39+'D16'!$C$40)","v":1.8572762576219515},null,13.037723742378049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13333333333333316},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.0166666666666684},{"$f":"AC309*Bilans!F309+AD309","v":5.0100000000000007},4.8209433962264159,181.2242007915325,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.2789554549437714},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$5,0))))))","v":1.2299999999999998},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$6,0))))))","v":3.0600000000000023},{"$f":"AJ309*Bilans!F309+AK309","v":12.2235},0.15194308157417691,1.8572762576219515,null,10.366223742378049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$10,0))))))","v":9.6666666666666831E-2},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.1033333333333317},{"$f":"AU309*Bilans!F309+AV309","v":3.8234999999999997},3.6792169811320754,138.3055352747354,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.158380235195056},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"BB309*Bilans!F309+BC309","v":14.895},0.12469125596656271,1.8572762576219515,null,13.037723742378049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W309<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W309<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W309<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W309<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W309<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.0166666666666684},{"$f":"BM309*Bilans!F309+BN309","v":4.7947777777777798},4.6138427672955995,173.43907599815932,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":9.6954580553707608},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F309<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F309<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.7333333333333485E-2},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F309<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F309<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F309*BT309+BU309","v":3.5072999999999999},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY309","v":2.4144989288122645}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"R315*Bilans!F315+S315","v":15.978333333333332},9.4339782562514823E-2,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D16'!$C$39+'D16'!$C$40)","v":1.5073924923780493},null,14.470940840955283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13333333333333316},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.0166666666666684},{"$f":"AC315*Bilans!F315+AD315","v":5.3433333333333328},5.1416981132075463,151.44583355729409,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.8169662370859552},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$5,0))))))","v":1.2299999999999998},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$6,0))))))","v":3.0600000000000023},{"$f":"AJ315*Bilans!F315+AK315","v":15.298499999999997},9.8532045127172577E-2,1.5073924923780493,null,13.791107507621948,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$10,0))))))","v":9.6666666666666831E-2},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.1033333333333317},{"$f":"AU315*Bilans!F315+AV315","v":4.0651666666666664},3.9117641509433958,115.21881866175796,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.9603516690982605},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"BB315*Bilans!F315+BC315","v":15.978333333333332},9.4339782562514823E-2,1.5073924923780493,null,14.470940840955283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W315<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W315<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W315<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W315<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W315<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.0166666666666684},{"$f":"BM315*Bilans!F315+BN315","v":5.05588888888889},4.8651006289308185,143.29880982236546,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.2045339063680078},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F315<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F315<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":8.7333333333333485E-2},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F315<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F315<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F315*BT315+BU315","v":3.7256333333333336},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY315","v":2.2730020201549417}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"R325*Bilans!F325+S325","v":13.183466666666666},0.16852460504199832,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D16'!$C$39+'D16'!$C$40)","v":2.2217385130843499},null,10.961728153582316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC325*Bilans!F325+AD325","v":4.5148583333333336},4.3444863207547177,200.13586189199273,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.618130335054946},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":11.3598},0.19557901662743621,2.2217385130843499,null,9.1380614869156496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.4956499999999999},3.3637386792452828,154.95611910069033,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.297132405792617},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"BB325*Bilans!F325+BC325","v":13.183466666666666},0.16852460504199832,2.2217385130843499,null,10.961728153582316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W325<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W325<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W325<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W325<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W325<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM325*Bilans!F325+BN325","v":4.0421203703703705},3.8895875262054509,179.1802055498799,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.093858092872432},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F325<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F325<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F325<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F325<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6783999999999999},{"$f":"Bilans!F325*BT325+BU325","v":3.2250099999999997},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY325","v":2.6258436696392433}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R342*Bilans!F342+S342","v":11.209555555555555},0.24163849074637736,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D16'!$C$39+'D16'!$C$40)","v":2.708660086382114},null,8.5008954691734413,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC342*Bilans!F342+AD342","v":3.8738518518518514},3.727668763102725,213.93109215196603,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":18.320876233631832},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ342*Bilans!F342+AK342","v":10.958444444444444},0.24717560052561219,2.708660086382114,null,8.24978435806233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU342*Bilans!F342+AV342","v":3.0714444444444444},2.9555408805031447,169.61863530480133,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":23.107160689029023},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB342*Bilans!F342+BC342","v":11.209555555555555},0.24163849074637736,2.708660086382114,null,8.5008954691734413,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W342<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W342<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W342<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W342<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W342<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM342*Bilans!F342+BN342","v":3.8738518518518514},3.727668763102725,213.93109215196603,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":18.320876233631832},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F342<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F342<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F342<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F342<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F342*BT342+BU342","v":2.8647333333333331},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY342","v":2.956076921536591}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R352*Bilans!F352+S352","v":11.290638888888889},0.26144041380435251,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D16'!$C$39+'D16'!$C$40)","v":2.9518293032266261},null,8.338809585662263,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC352*Bilans!F352+AD352","v":3.6923796296296292},3.553044549266247,224.00160694886739,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":21.11527731649274},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ352*Bilans!F352+AK352","v":10.981611111111111},0.26879747182451103,2.9518293032266261,null,8.0297818078844845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU352*Bilans!F352+AV352","v":2.9382361111111113},2.8273592767295601,178.25079664143277,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":26.534838212139192},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB352*Bilans!F352+BC352","v":11.290638888888889},0.26144041380435251,2.9518293032266261,null,8.338809585662263,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W352<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W352<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W352<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W352<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W352<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM352*Bilans!F352+BN352","v":3.6923796296296292},3.553044549266247,224.00160694886739,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":21.11527731649274},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F352<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F352<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F352<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F352<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F352*BT352+BU352","v":2.7570083333333333},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY352","v":3.0715801583322224}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R358*Bilans!F358+S358","v":11.19963888888889},0.23919699491330262,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D16'!$C$39+'D16'!$C$40)","v":2.6789199663363821},null,8.5207189225525077,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC358*Bilans!F358+AD358","v":3.8960462962962961},3.7490256813417191,212.56390399442657,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":17.996980595469676},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ358*Bilans!F358+AK358","v":10.955611111111111},0.24452492327145844,2.6789199663363821,null,8.2766911447747287,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU358*Bilans!F358+AV358","v":3.087736111111111},2.9712177672955975,168.46340940719438,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":22.70824548159478},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB358*Bilans!F358+BC358","v":11.19963888888889},0.23919699491330262,2.6789199663363821,null,8.5207189225525077,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W358<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W358<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W358<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W358<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W358<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM358*Bilans!F358+BN358","v":3.8960462962962961},3.7490256813417191,212.56390399442657,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":17.996980595469676},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F358<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F358<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F358<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F358<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F358*BT358+BU358","v":2.8779083333333331},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY358","v":2.9425440674876451}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"R369*Bilans!F369+S369","v":11.229866666666666},0.23242568856606327,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D16'!$C$39+'D16'!$C$40)","v":2.6101094925050816},null,8.6197571741615846,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC369*Bilans!F369+AD369","v":3.9543083333333335},3.8050891509433966,209.65373010920393,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.231372943692119},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":10.960199999999999},0.23814433062399243,2.6101094925050816,null,8.350090507494917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.1293500000000001},3.0112613207547172,165.91521070492411,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":21.773902448117425},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"BB369*Bilans!F369+BC369","v":11.229866666666666},0.23242568856606327,2.6101094925050816,null,8.6197571741615846,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W369<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W369<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W369<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W369<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W369<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM369*Bilans!F369+BN369","v":3.7522870370370369},3.6106912997903562,198.94274989226366,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":18.159101623478417},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F369<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F369<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F369<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F369<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6783999999999999},{"$f":"Bilans!F369*BT369+BU369","v":2.9119899999999999},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY369","v":2.9081047987882021}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R370*Bilans!F370+S370","v":11.236000000000001},0.24812807699988712,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D16'!$C$39+'D16'!$C$40)","v":2.7879670731707318},null,8.4480329268292689,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"AC370*Bilans!F370+AD370","v":3.8146666666666662},3.6707169811320752,217.43250307593189,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.203024015140539},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$5,0))))))","v":-1.3333333333333443E-2},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ370*Bilans!F370+AK370","v":10.965999999999999},0.25423737672539959,2.7879670731707318,null,8.1780329268292675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.9666666666666668},{"$f":"AU370*Bilans!F370+AV370","v":3.028},2.9137358490566037,172.59322421721123,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":24.191920610883788},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$5,0))))))","v":-4.6666666666666662E-2},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB370*Bilans!F370+BC370","v":11.236000000000001},0.24812807699988712,2.7879670731707318,null,8.4480329268292689,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W370<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W370<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W370<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W370<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W370<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.7311111111111108},{"$f":"BM370*Bilans!F370+BN370","v":3.8146666666666662},3.6707169811320752,217.43250307593189,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.203024015140539},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F370<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F370<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F370<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F370<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F370*BT370+BU370","v":2.8295999999999997},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY370","v":2.9927806379075688}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"R371*Bilans!F371+S371","v":11.581866666666667},0.21931980505067988,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D16'!$C$39+'D16'!$C$40)","v":2.5401327394563009},null,9.0417339272103661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC371*Bilans!F371+AD371","v":4.0553083333333335},3.9022778301886794,208.65841232549471,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.305964284391475},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":11.0322},0.23024716189484429,2.5401327394563009,null,8.4920672605436991,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.1953500000000004},3.0747707547169814,164.41084204224575,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":20.694356751381992},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.70399999999999996},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.7720000000000002},{"$f":"BB371*Bilans!F371+BC371","v":11.581866666666667},0.21931980505067988,2.5401327394563009,null,9.0417339272103661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W371<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W371<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W371<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W371<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W371<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM371*Bilans!F371+BN371","v":3.8045092592592593},3.6609428721174004,195.75400844112082,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.380878410164041},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F371<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F371<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F371<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F371<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6783999999999999},{"$f":"Bilans!F371*BT371+BU371","v":2.9683899999999999},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY371","v":2.8528502295935696}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.1035842233543578},{"$f":"SUM(AF7:AF372)/229","v":3.9504987013516986},{"$f":"SUM(AG7:AG372)/Z373","v":3.7469882450763459},{"$f":"SUM(AH7:AH372)","v":3564.2336282769202},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4293349543910727},{"$f":"SUM(AX7:AX372)/229","v":3.3020796413721127},{"$f":"SUM(AY7:AY372)/AR373","v":3.0068775911180081},{"$f":"SUM(AZ7:AZ372)","v":4466.8235206829386},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10836.697290170727},{"$f":"SUM(BK7:BK372)","v":11.653585926836413},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9415054164644983},{"$f":"SUM(BP7:BP372)/229","v":3.7911352673947731},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5262272029475397},{"$f":"SUM(BR7:BR372)","v":3907.4210378576372},null,null,null,{"$f":"SUM(BV7:BV372)","v":1302.5543358325685},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":909.51685339552307},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.5686420159796399}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D13","index":22,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,71,1,78],[1,53,1,69]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4456.1615484139911},null,null,"COP",{"$f":"K13","v":3.7285049492717199},{"$f":"L13","v":3.1032028444796049},{"$f":"M13","v":3.5298343995870507},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99968867239041659},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99968867239041659},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99842530301325438},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.7285049492717199},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.1132760958341166E-4},{"$f":"1-L3","v":3.1132760958341166E-4},{"$f":"1-M3","v":1.5746969867456162E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99968867239041659},null,null,"COP-Inst",{"$f":"K14","v":3.7288163738363682},{"$f":"L14","v":3.1035142690442536},{"$f":"M14","v":3.531411580155285}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.1132760958341166E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.7288163738363682},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"R7*Bilans!F7+S7","v":10.859299999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.2366517970313034},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D13'!$C$39+'D13'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":8.2894271404979669},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"AC7*Bilans!F7+AD7","v":4.0437833333333337},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.8911877358490572},{"$f":"AF7*Z7","v":210.75659810345149},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":16.563944716103922},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$5,0))))))","v":9.6000000000000085E-2},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ7*Bilans!F7+AK7","v":10.4544},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.24581734575891806},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":7.8845271404979673},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU7*Bilans!F7+AV7","v":3.0837499999999998},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.967382075471698},{"$f":"AX7*AR7","v":160.7209402254947},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":21.720633507007953},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"BB7*Bilans!F7+BC7","v":10.859299999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.2366517970313034},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":8.2894271404979669},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W7<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W7<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W7<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W7<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W7<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"BM7*Bilans!F7+BN7","v":3.8807962962962965},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.7343511530398326},{"$f":"BP7*BJ7","v":202.2619309491231},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":17.259603046199622},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F7<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F7<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F7<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F7<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F7*BT7+BU7","v":2.8939900000000001},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY7","v":2.9261925898234811}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R8*Bilans!F8+S8","v":10.670740740740742},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.28181994475560229},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D13'!$C$39+'D13'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":7.6635131746838319},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC8*Bilans!F8+AD8","v":3.6787407407407411},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5399203354297697},{"$f":"AF8*Z8","v":227.73464467392753},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":21.626641848989017},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ8*Bilans!F8+AK8","v":10.441518518518519},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.28800672629402058},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":7.434290952461609},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU8*Bilans!F8+AV8","v":2.8578518518518519},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.750008385744235},{"$f":"AX8*AR8","v":176.91702728721177},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":27.838674843740218},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB8*Bilans!F8+BC8","v":10.670740740740742},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.28181994475560229},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":7.6635131746838319},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W8<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W8<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W8<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W8<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W8<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM8*Bilans!F8+BN8","v":3.6787407407407411},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5399203354297697},{"$f":"BP8*BJ8","v":227.73464467392753},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":21.626641848989017},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F8<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F8<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F8<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F8<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F8*BT8+BU8","v":2.7039851851851853},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY8","v":3.13181157183126}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":2881.4550782507104},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R9*Bilans!F9+S9","v":10.679537037037038},0.29196247748418813,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D13'!$C$39+'D13'!$C$40)","v":3.1180240917174795},null,7.5615129453195582,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC9*Bilans!F9+AD9","v":3.5925370370370371},3.456969601677149,231.30533015022758,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":23.032521262272475},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ9*Bilans!F9+AK9","v":10.447675925925926},0.2984418844750053,3.1180240917174795,null,7.3296518342084465,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU9*Bilans!F9+AV9","v":2.8085925925925928},2.7026079664570233,180.8311035320346,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":29.461441260398466},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB9*Bilans!F9+BC9","v":10.679537037037038},0.29196247748418813,3.1180240917174795,null,7.5615129453195582,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W9<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W9<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W9<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W9<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W9<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM9*Bilans!F9+BN9","v":3.5925370370370371},3.456969601677149,231.30533015022758,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":23.032521262272475},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F9<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F9<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F9<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F9<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F9*BT9+BU9","v":2.6610592592592592},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY9","v":3.1823312703605624}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R10*Bilans!F10+S10","v":10.735787037037037},0.35642833665900159,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D13'!$C$39+'D13'!$C$40)","v":3.826538716336382},null,6.9092483207006552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC10*Bilans!F10+AD10","v":3.0412870370370371},2.9265214884696018,244.03220565183827,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":33.907101939960732},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":10.487050925925926},0.36488224796129021,3.826538716336382,null,6.6605122095895446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU10*Bilans!F10+AV10","v":2.4935925925925928},2.3994947589098534,200.0853234031805,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":41.354481842713774},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB10*Bilans!F10+BC10","v":10.735787037037037},0.35642833665900159,3.826538716336382,null,6.9092483207006552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W10<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W10<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W10<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W10<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W10<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM10*Bilans!F10+BN10","v":3.0412870370370371},2.9265214884696018,244.03220565183827,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":33.907101939960732},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F10<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F10<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F10<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F10<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F10*BT10+BU10","v":2.3865592592592595},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY10","v":3.5483602848611726}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7648863443963321},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R11*Bilans!F11+S11","v":10.728148148148149},0.34771338253174872,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D13'!$C$39+'D13'!$C$40)","v":3.7303206808943088},null,6.9978274672538401,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC11*Bilans!F11+AD11","v":3.1161481481481483},2.9985576519916144,243.32958922370511,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":32.20453834326306},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":10.481703703703705},0.35588877403357644,3.7303206808943088,null,6.7513830228093958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU11*Bilans!F11+AV11","v":2.5363703703703706},2.440658280922432,198.0566811973207,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":39.566032505604113},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB11*Bilans!F11+BC11","v":10.728148148148149},0.34771338253174872,3.7303206808943088,null,6.9978274672538401,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W11<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W11<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W11<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W11<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W11<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM11*Bilans!F11+BN11","v":3.1161481481481483},2.9985576519916144,243.32958922370511,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":32.20453834326306},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F11<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F11<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F11<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F11<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F11*BT11+BU11","v":2.4238370370370372},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY11","v":3.4937877273198281}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R12*Bilans!F12+S12","v":10.738657407407407},0.35969984193869609,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D13'!$C$39+'D13'!$C$40)","v":3.8626933720782524},null,6.8759640353291545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC12*Bilans!F12+AD12","v":3.0131574074074075},2.8994533542976941,244.21289413780238,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":34.568720021291746},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":10.489060185185187},0.3682592438104173,3.8626933720782524,null,6.6263668131069338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU12*Bilans!F12+AV12","v":2.4775185185185187},2.3840272536687634,200.79998681781464,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":42.0424687114077},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB12*Bilans!F12+BF8","v":3.0836627512420955},1,3.8626933720782524,null,-0.77903062083615682,0.20168067868587081,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":67.240216717151796},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":16.987002795043335},null,{"$f":"IF(Bilans!W12<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W12<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W12<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W12<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W12<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W12<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM12*Bilans!F12+BN12","v":3.0131574074074075},2.2172290356394133,149.08696086795564,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":56.302757234072963},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F12<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F12<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F12<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F12<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F12*BT12+BU12","v":2.3725518518518518},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY12","v":3.5693095965061512}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3628.079681881653},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7285049492717199},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1032028444796049},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5298343995870507},null,null,null,null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R13*Bilans!F13+S13","v":10.734907407407407},0.35542542836816127,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D13'!$C$39+'D13'!$C$40)","v":3.8154590637703252},null,6.9194483436370824,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC13*Bilans!F13+AD13","v":3.0499074074074075},2.9348165618448641,243.96772174157596,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":33.706791104621324},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ13*Bilans!F13+AK13","v":10.486435185185186},0.36384710308043022,3.8154590637703252,null,6.6709761214148617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU13*Bilans!F13+AV13","v":2.4985185185185186},2.4042348008385743,199.86110700005116,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":41.145419218615558},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB13*Bilans!F13+BC13","v":10.734907407407407},0.35542542836816127,3.8154590637703252,null,6.9194483436370824,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W13<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W13<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W13<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W13<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W13<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM13*Bilans!F13+BN13","v":3.0499074074074075},2.9348165618448641,243.96772174157596,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":33.706791104621324},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F13<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F13<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F13<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F13<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F13*BT13+BU13","v":2.3908518518518522},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY13","v":3.5419894739458719}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7288163738363682},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.1035142690442536},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.531411580155285},null,null,null,null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R14*Bilans!F14+S14","v":10.702870370370372},0.31878611404730006,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D13'!$C$39+'D13'!$C$40)","v":3.4119264545223578},null,7.2909439158480138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC14*Bilans!F14+AD14","v":3.3638703703703707},3.2369318658280926,238.70619830301175,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.110875428610711},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":10.46400925925926},0.32606301944001581,3.4119264545223578,null,7.0520828047369024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU14*Bilans!F14+AV14","v":2.6779259259259258},2.576872117400419,190.03036583852329,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":34.055262576978507},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB14*Bilans!F14+BC14","v":10.702870370370372},0.31878611404730006,3.4119264545223578,null,7.2909439158480138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W14<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W14<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W14<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W14<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W14<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM14*Bilans!F14+BN14","v":3.3638703703703707},3.2369318658280926,238.70619830301175,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.110875428610711},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F14<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F14<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F14<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F14<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F14*BT14+BU14","v":2.5471925925925927},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY14","v":3.3245904207046815}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9901082190320634},null,null,null,null,{"$f":"F11","v":3.7648863443963321},{"$f":"F15","v":2.9901082190320634},{"$f":"F28","v":3.5187069534254052},null,null,null,null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R15*Bilans!F15+S15","v":10.728935185185186},0.34861186032771507,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D13'!$C$39+'D13'!$C$40)","v":3.7402340542428862},null,6.9887011309422995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC15*Bilans!F15+AD15","v":3.1084351851851855},2.9911357442348012,243.41687595709979,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":32.376164672997263},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":10.482254629629631},0.35681579835606797,3.7402340542428862,null,6.7420205753867446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU15*Bilans!F15+AV15","v":2.5319629629629632},2.4364171907756815,198.27420478989623,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":39.747504565834532},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB15*Bilans!F15+BC15","v":10.728935185185186},0.34861186032771507,3.7402340542428862,null,6.9887011309422995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W15<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W15<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W15<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W15<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W15<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM15*Bilans!F15+BN15","v":3.1084351851851855},2.9911357442348012,243.41687595709979,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":32.376164672997263},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F15<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F15<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F15<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F15<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F15*BT15+BU15","v":2.4199962962962966},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY15","v":3.4993326667415756}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.5763108859054671},{"$f":"F19","v":3.5763108859054671},{"$f":"F19","v":3.5763108859054671},null,null,null,null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R16*Bilans!F16+S16","v":10.666851851851852},0.27733054513260058,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D13'!$C$39+'D13'!$C$40)","v":2.9582438389227641},null,7.7086080129290888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC16*Bilans!F16+AD16","v":3.7168518518518519},3.5765932914046124,226.01975986091944,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.025883576717291},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":10.438796296296298},0.28338936357751843,2.9582438389227641,null,7.480552457373534,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU16*Bilans!F16+AV16","v":2.8796296296296293},2.7709643605870018,175.10872730991463,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":27.138939502784101},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB16*Bilans!F16+BC16","v":10.666851851851852},0.27733054513260058,2.9582438389227641,null,7.7086080129290888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W16<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W16<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W16<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W16<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W16<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM16*Bilans!F16+BN16","v":3.7168518518518519},3.5765932914046124,226.01975986091944,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.025883576717291},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F16<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F16<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F16<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F16<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F16*BT16+BU16","v":2.722962962962963},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY16","v":3.1099843105498897}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":725.12035353909801},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R17*Bilans!F17+S17","v":10.67287037037037},0.28427703914421804,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D13'!$C$39+'D13'!$C$40)","v":3.0340519880589429},null,7.6388183823114275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC17*Bilans!F17+AD17","v":3.6578703703703703},3.5198375262054507,228.63834373881477,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":21.960933281060441},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":10.443009259259259},0.29053426198667887,3.0340519880589429,null,7.4089572712003164,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU17*Bilans!F17+AV17","v":2.845925925925926},2.73853249475891,177.88705564248099,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":28.226401264585267},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB17*Bilans!F17+BC17","v":10.67287037037037},0.28427703914421804,3.0340519880589429,null,7.6388183823114275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W17<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W17<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W17<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W17<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W17<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM17*Bilans!F17+BN17","v":3.6578703703703703},3.5198375262054507,228.63834373881477,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":21.960933281060441},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F17<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F17<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F17<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F17<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F17*BT17+BU17","v":2.693592592592593},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY17","v":3.1438949291408678}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4456.1615484139911},null,null,null,null,null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R18*Bilans!F18+S18","v":10.674861111111111},0.2865730016899809,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D13'!$C$39+'D13'!$C$40)","v":3.0591269912347561},null,7.6157341198763557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC18*Bilans!F18+AD18","v":3.6383611111111112},3.5010644654088052,229.46044819742295,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":22.276891204291221},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":10.444402777777778},0.29289630592795241,3.0591269912347561,null,7.3852757865430227,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU18*Bilans!F18+AV18","v":2.8347777777777776},2.727805031446541,178.78087401564659,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":28.591791310599188},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB18*Bilans!F18+BC18","v":10.674861111111111},0.2865730016899809,3.0591269912347561,null,7.6157341198763557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W18<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W18<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W18<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W18<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W18<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM18*Bilans!F18+BN18","v":3.6383611111111112},3.5010644654088052,229.46044819742295,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":22.276891204291221},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F18<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F18<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F18<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F18<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F18*BT18+BU18","v":2.683877777777778},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY18","v":3.1552748650257003}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.5763108859054671},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":4813.6096022571246},null,null,null,null,null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R19*Bilans!F19+S19","v":10.680138888888889},0.29265582958690067,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D13'!$C$39+'D13'!$C$40)","v":3.1256049066310974},null,7.5545339822577917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC19*Bilans!F19+AD19","v":3.5866388888888889},3.4512940251572326,231.53401603911649,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":23.131183134333074},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":10.448097222222223},0.29915541941772889,3.1256049066310974,null,7.3224923155911261,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU19*Bilans!F19+AV19","v":2.8052222222222221},2.6993647798742137,181.08998065163374,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":29.574555740503346},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB19*Bilans!F19+BC19","v":10.680138888888889},0.29265582958690067,3.1256049066310974,null,7.5545339822577917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W19<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W19<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W19<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W19<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W19<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM19*Bilans!F19+BN19","v":3.5866388888888889},3.4512940251572326,231.53401603911649,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":23.131183134333074},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F19<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F19<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F19<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F19<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F19*BT19+BU19","v":2.6581222222222225},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY19","v":3.1858475213166058}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5407.1826795682309},null,null,null,null,null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R20*Bilans!F20+S20","v":10.714212962962963},0.33178318099069753,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D13'!$C$39+'D13'!$C$40)","v":3.5547956586636182},null,7.1594173042993443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC20*Bilans!F20+AD20","v":3.252712962962963},3.1299690775681341,241.21740324165265,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":29.300531970636982},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":10.471949074074075},0.3394588374636392,3.5547956586636182,null,6.917153415410457,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU20*Bilans!F20+AV20","v":2.6144074074074073},2.5157505241090146,193.88140700127835,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":36.454234291323637},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB20*Bilans!F20+BC20","v":10.714212962962963},0.33178318099069753,3.5547956586636182,null,7.1594173042993443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W20<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W20<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W20<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W20<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W20<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM20*Bilans!F20+BN20","v":3.252712962962963},3.1299690775681341,241.21740324165265,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":29.300531970636982},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F20<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F20<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F20<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F20<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F20*BT20+BU20","v":2.491840740740741},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY20","v":3.3984403395322493}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.831250000000001},{"$f":"R21*Bilans!F21+S21","v":10.5458125},0.37650718706549369,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D13'!$C$39+'D13'!$C$40)","v":3.9705741996951218},null,6.5752383003048784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$10,0))))))","v":7.124999999999998E-2},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.4987499999999998},{"$f":"AC21*Bilans!F21+AD21","v":2.9536875},2.8422275943396227,246.52345262264157,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":36.315121352546612},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ21*Bilans!F21+AK21","v":10.519937499999999},0.37743324993091659,3.9705741996951218,null,6.5493633003048775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$10,0))))))","v":4.9000000000000044E-2},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU21*Bilans!F21+AV21","v":2.3341500000000002},2.2460688679245284,194.81502932830193,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":45.953996101364524},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB21*Bilans!F21+BC21","v":10.3535},0.38350067124113796,3.9705741996951218,null,6.3829258003048785,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W21<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W21<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W21<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W21<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W21<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025000000000002},{"$f":"BM21*Bilans!F21+BN21","v":1.9695},1.895179245283019,164.38026701886795,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":54.462310231023103},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F21<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F21<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":4.9000000000000044E-2},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F21<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F21<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F21*BT21+BU21","v":2.3341500000000002},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY21","v":3.6280325142014247}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R22*Bilans!F22+S22","v":10.655879629629631},0.26464635953751287,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D13'!$C$39+'D13'!$C$40)","v":2.8200397516514228},null,7.8358398779782075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC22*Bilans!F22+AD22","v":3.8243796296296297},3.6800634171907758,220.73092182425736,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":19.395435378015332},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":10.431115740740742},0.27034881231709584,2.8200397516514228,null,7.6110759890893185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU22*Bilans!F22+AV22","v":2.941074074074074},2.8300901467505239,169.74935921480804,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.220550757747255},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB22*Bilans!F22+BC22","v":10.655879629629631},0.26464635953751287,2.8200397516514228,null,7.8358398779782075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W22<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W22<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W22<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W22<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W22<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM22*Bilans!F22+BN22","v":3.8243796296296297},3.6800634171907758,220.73092182425736,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":19.395435378015332},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F22<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F22<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F22<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F22<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F22*BT22+BU22","v":2.7765074074074074},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY22","v":3.0500088241906353}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R23*Bilans!F23+S23","v":10.690231481481481},0.30427117943807241,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D13'!$C$39+'D13'!$C$40)","v":3.2527293413363823},null,7.4375021401450994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC23*Bilans!F23+AD23","v":3.4877314814814815},3.3561189727463314,235.07075850718417,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":24.835383702389489},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":10.455162037037038},0.31111228403861219,3.2527293413363823,null,7.2024326957006561,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU23*Bilans!F23+AV23","v":2.7487037037037036},2.6449790356394129,185.2607828245641,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":31.512727063590788},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB23*Bilans!F23+BC23","v":10.690231481481481},0.30427117943807241,3.2527293413363823,null,7.4375021401450994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W23<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W23<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W23<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W23<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W23<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM23*Bilans!F23+BN23","v":3.4877314814814815},3.3561189727463314,235.07075850718417,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":24.835383702389489},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F23<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F23<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F23<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F23<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F23*BT23+BU23","v":2.6088703703703704},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY23","v":3.2459919010161613}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.831250000000001},{"$f":"R24*Bilans!F24+S24","v":10.691453125000001},0.36499686430347239,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D13'!$C$39+'D13'!$C$40)","v":3.9023468654725608},null,6.7891062595274398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$10,0))))))","v":7.124999999999998E-2},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.4987499999999998},{"$f":"AC24*Bilans!F24+AD24","v":2.9884218750000002},2.8756512382075474,244.85987934966064,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":35.236451492988877},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ24*Bilans!F24+AK24","v":10.639984375000001},0.36676246204285995,3.9023468654725608,null,6.7376375095274401,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$10,0))))))","v":4.9000000000000044E-2},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU24*Bilans!F24+AV24","v":2.3580375000000005},2.2690549528301891,193.20859032059369,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":44.656364641794021},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB24*Bilans!F24+BC24","v":10.455875000000001},0.37322049713415284,3.9023468654725608,null,6.5535281345274399,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W24<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W24<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W24<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W24<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W24<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025000000000002},{"$f":"BM24*Bilans!F24+BN24","v":2.0225833333333338},1.9462594339622648,165.72275658858726,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":52.062815263824824},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F24<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F24<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":4.9000000000000044E-2},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F24<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F24<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F24*BT24+BU24","v":2.3580375000000005},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY24","v":3.5912796522630592}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R25*Bilans!F25+S25","v":10.720787037037038},0.33930358569178504,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D13'!$C$39+'D13'!$C$40)","v":3.6376014831046746},null,7.0831855539323634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC25*Bilans!F25+AD25","v":3.1882870370370373},3.0679743186582811,242.34752258142868,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":30.639530491257982},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":10.476550925925928},0.34721364968530233,3.6376014831046746,null,6.8389494428212529,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU25*Bilans!F25+AV25","v":2.5775925925925929},2.4803249475890987,195.9275221404101,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":37.898781276339236},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB25*Bilans!F25+BC25","v":10.720787037037038},0.33930358569178504,3.6376014831046746,null,7.0831855539323634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W25<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W25<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W25<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W25<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W25<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM25*Bilans!F25+BN25","v":3.1882870370370373},3.0679743186582811,242.34752258142868,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":30.639530491257982},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F25<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F25<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F25<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F25<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F25*BT25+BU25","v":2.4597592592592594},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY25","v":3.4427645962285967}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10831.363873302522},null,{"$f":"F26/F28","v":3078.2227723619785},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.831250000000001},{"$f":"R26*Bilans!F26+S26","v":10.625479166666667},0.3701718485388249,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D13'!$C$39+'D13'!$C$40)","v":3.9332532647357725},null,6.6922259019308941,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$10,0))))))","v":7.124999999999998E-2},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.4987499999999998},{"$f":"AC26*Bilans!F26+AD26","v":2.9726875000000001},2.8605106132075475,245.62660440911191,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":35.721956641503638},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ26*Bilans!F26+AK26","v":10.585604166666666},0.37156625194066056,3.9332532647357725,null,6.6523509019308937,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$10,0))))))","v":4.9000000000000044E-2},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU26*Bilans!F26+AV26","v":2.3472166666666667},2.2586424528301889,193.94533049498395,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":45.240908302914725},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB26*Bilans!F26+BC26","v":10.409500000000001},0.37785227578037101,3.9332532647357725,null,6.4762467352642288,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W26<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W26<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W26<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W26<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W26<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025000000000002},{"$f":"BM26*Bilans!F26+BN26","v":1.9985370370370372},1.9231205450733755,165.13470258587722,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":53.133973509529675},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F26<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F26<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":4.9000000000000044E-2},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F26<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F26<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F26*BT26+BU26","v":2.3472166666666667},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY26","v":3.6078357031476664}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":16.987002795043335},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R27*Bilans!F27+S27","v":10.717268518518519},0.33527972791122695,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D13'!$C$39+'D13'!$C$40)","v":3.5932828728404473},null,7.1239856456780721,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC27*Bilans!F27+AD27","v":3.2227685185185186},3.1011546121593292,241.77236714900036,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":29.916224649044992},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ27*Bilans!F27+AK27","v":10.474087962962964},0.34306403436237337,3.5932828728404473,null,6.8808050901225162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU27*Bilans!F27+AV27","v":2.5972962962962964},2.4992851153039832,194.84938807567622,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":37.120549984748919},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB27*Bilans!F27+BC27","v":10.717268518518519},0.33527972791122695,3.5932828728404473,null,7.1239856456780721,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W27<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W27<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W27<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W27<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W27<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM27*Bilans!F27+BN27","v":3.2227685185185186},3.1011546121593292,241.77236714900036,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":29.916224649044992},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F27<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F27<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F27<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F27<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F27*BT27+BU27","v":2.4769296296296299},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY27","v":3.4188989431603325}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5187069534254052},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R28*Bilans!F28+S28","v":10.675231481481482},0.28700006303558762,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D13'!$C$39+'D13'!$C$40)","v":3.0637921081046748},null,7.6114393733768075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC28*Bilans!F28+AD28","v":3.6347314814814817},3.4975718029350107,229.61098230469915,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":22.336048288521283},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ28*Bilans!F28+AK28","v":10.444662037037038},0.29333568642435631,3.0637921081046748,null,7.3808699289323627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU28*Bilans!F28+AV28","v":2.8327037037037037},2.7258092243186582,178.94578548632205,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":28.660088162426025},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB28*Bilans!F28+BC28","v":10.675231481481482},0.28700006303558762,3.0637921081046748,null,7.6114393733768075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W28<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W28<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W28<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W28<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W28<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM28*Bilans!F28+BN28","v":3.6347314814814817},3.4975718029350107,229.61098230469915,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":22.336048288521283},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F28<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F28<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F28<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F28<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F28*BT28+BU28","v":2.6820703703703708},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY28","v":3.157401157917362}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"R29*Bilans!F29+S29","v":13.406749999999999},0.14823252394285977,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D13'!$C$39+'D13'!$C$40)","v":1.987316390370935},null,11.419433609629063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"AC29*Bilans!F29+AD29","v":4.7847083333333336},4.6041533018867931,186.99824783824212,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.497477375947637},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$5,0))))))","v":9.6000000000000085E-2},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ29*Bilans!F29+AK29","v":10.854000000000001},0.18309530038427629,1.987316390370935,null,8.8666836096290655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU29*Bilans!F29+AV29","v":3.7081249999999999},3.5681957547169811,144.92270572365396,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.545219613598464},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"BB29*Bilans!F29+BC29","v":13.406749999999999},0.14823252394285977,1.987316390370935,null,11.419433609629063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W29<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W29<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W29<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W29<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W29<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"BM29*Bilans!F29+BN29","v":4.3340462962962967},4.1704973794549272,169.38525966380331,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.589024215684338},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F29<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F29<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F29<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F29<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.3585250000000002},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY29","v":2.5214557262557986}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"R30*Bilans!F30+S30","v":11.856349999999999},0.19751991738475635,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D13'!$C$39+'D13'!$C$40)","v":2.341865272484756},null,9.5144847275152422,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"AC30*Bilans!F30+AD30","v":4.3337750000000002},4.1702363207547171,203.75856033672343,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.9425269272508},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$5,0))))))","v":9.6000000000000085E-2},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ30*Bilans!F30+AK30","v":10.610799999999999},0.22070581600678141,2.341865272484756,null,8.2689347275152443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU30*Bilans!F30+AV30","v":3.328125},3.2025353773584908,156.47650342268756,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.155500359555706},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"BB30*Bilans!F30+BC30","v":11.856349999999999},0.19751991738475635,2.341865272484756,null,9.5144847275152422,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W30<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W30<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W30<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W30<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W30<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"BM30*Bilans!F30+BN30","v":4.0581944444444442},3.9050550314465409,190.80175079843536,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":14.889324664288774},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F30<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F30<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F30<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F30<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F30*BT30+BU30","v":3.0758049999999999},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY30","v":2.7532213820522613}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"R31*Bilans!F31+S31","v":11.206099999999999},0.22225090555263782,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D13'!$C$39+'D13'!$C$40)","v":2.4905658727134146},null,8.7155341272865847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"AC31*Bilans!F31+AD31","v":4.1446500000000004},3.9882481132075478,208.65813753023474,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.610540888297667},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$5,0))))))","v":9.6000000000000085E-2},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ31*Bilans!F31+AK31","v":10.508800000000001},0.23699812278408708,2.4905658727134146,null,8.0182341272865862,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU31*Bilans!F31+AV31","v":3.1687500000000002},3.049174528301887,159.5274566728026,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.418218001635637},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"BB31*Bilans!F31+BC31","v":11.206099999999999},0.22225090555263782,2.4905658727134146,null,8.7155341272865847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W31<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W31<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W31<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W31<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W31<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"BM31*Bilans!F31+BN31","v":3.9425000000000003},3.7937264150943402,198.48110388403134,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.410964690598078},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F31<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F31<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F31<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F31<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F31*BT31+BU31","v":2.95723},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY31","v":2.8636163210244914}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R37*Bilans!F37+S37","v":10.666620370370371},0.27706321573873066,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D13'!$C$39+'D13'!$C$40)","v":2.955328140879065},null,7.7112922294913062,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC37*Bilans!F37+AD37","v":3.7191203703703706},3.5787762054507342,225.91504876642637,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":20.990512406741082},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":10.43863425925926},0.28311444461785168,2.955328140879065,null,7.4833061183801952,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU37*Bilans!F37+AV37","v":2.8809259259259257},2.7722117400419286,174.99958491077362,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":27.097622182469816},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB37*Bilans!F37+BC37","v":10.666620370370371},0.27706321573873066,2.955328140879065,null,7.7112922294913062,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W37<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W37<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W37<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W37<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W37<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM37*Bilans!F37+BN37","v":3.7191203703703706},3.5787762054507342,225.91504876642637,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":20.990512406741082},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F37<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F37<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F37<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F37<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F37*BT37+BU37","v":2.724092592592593},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY37","v":3.108694658929958}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R44*Bilans!F44+S44","v":10.67537037037037},0.28716020340046888,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D13'!$C$39+'D13'!$C$40)","v":3.0655415269308945},null,7.609828843439475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC44*Bilans!F44+AD44","v":3.6333703703703706},3.496262054507338,229.6672372187964,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":22.358262666574841},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":10.444759259259261},0.29350044848695744,3.0655415269308945,null,7.3792177323283656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU44*Bilans!F44+AV44","v":2.8319259259259257},2.7250607966457023,179.00751564432176,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":28.68572527338624},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB44*Bilans!F44+BC44","v":10.67537037037037},0.28716020340046888,3.0655415269308945,null,7.609828843439475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W44<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W44<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W44<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W44<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W44<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM44*Bilans!F44+BN44","v":3.6333703703703706},3.496262054507338,229.6672372187964,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":22.358262666574841},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F44<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F44<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F44<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F44<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F44*BT44+BU44","v":2.681392592592593},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY44","v":3.1581992567658026}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R61*Bilans!F61+S61","v":10.687083333333334},0.3006503970938818,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D13'!$C$39+'D13'!$C$40)","v":3.2130758479420729},null,7.4740074853912608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC61*Bilans!F61+AD61","v":3.5185833333333334},3.385806603773585,234.02794342061668,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":24.293516410833767},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ61*Bilans!F61+AK61","v":10.452958333333333},0.30738435431201594,3.2130758479420729,null,7.2398824853912602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU61*Bilans!F61+AV61","v":2.7663333333333333},2.6619433962264152,183.99430665255409,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":30.899660905369142},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB61*Bilans!F61+BC61","v":10.687083333333334},0.3006503970938818,3.2130758479420729,null,7.4740074853912608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W61<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W61<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W61<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W61<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W61<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM61*Bilans!F61+BN61","v":3.5185833333333334},3.385806603773585,234.02794342061668,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":24.293516410833767},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F61<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F61<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F61<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F61<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F61*BT61+BU61","v":2.6242333333333336},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY61","v":3.2269889973033097}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"R71*Bilans!F71+S71","v":11.591149999999999},0.20727121914509772,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D13'!$C$39+'D13'!$C$40)","v":2.4025117917936991},null,9.1886382082062994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"AC71*Bilans!F71+AD71","v":4.2566416666666669},4.0960136792452833,205.90880551665904,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.604916687584879},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$5,0))))))","v":9.6000000000000085E-2},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ71*Bilans!F71+AK71","v":10.5692},0.22731254889619829,2.4025117917936991,null,8.1666882082063008,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU71*Bilans!F71+AV71","v":3.2631250000000001},3.1399882075471699,157.84889206511738,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.051644331911625},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"BB71*Bilans!F71+BC71","v":11.591149999999999},0.20727121914509772,2.4025117917936991,null,9.1886382082062994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W71<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W71<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W71<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W71<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W71<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"BM71*Bilans!F71+BN71","v":4.011009259259259},3.8596504192872114,194.02669760950045,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.499315232707813},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F71<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F71<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F71<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F71<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F71*BT71+BU71","v":3.0274450000000002},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY71","v":2.7972009707932779}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"R77*Bilans!F77+S77","v":10.854199999999999},0.23687044081733452,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D13'!$C$39+'D13'!$C$40)","v":2.5710391387195122},null,8.2831608612804857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"AC77*Bilans!F77+AD77","v":4.0423},3.8897603773584906,210.78478663819607,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":16.578320359756553},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$5,0))))))","v":9.6000000000000085E-2},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ77*Bilans!F77+AK77","v":10.4536},0.24594772506308948,2.5710391387195122,null,7.8825608612804876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU77*Bilans!F77+AV77","v":3.0825},2.9661792452830191,160.7362404601933,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":21.740322592131033},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"BB77*Bilans!F77+BC77","v":10.854199999999999},0.23687044081733452,2.5710391387195122,null,8.2831608612804857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W77<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W77<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W77<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W77<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W77<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"BM77*Bilans!F77+BN77","v":3.8798888888888889},3.7334779874213839,202.31589729222276,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":17.272284415710505},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F77<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F77<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F77<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F77<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F77*BT77+BU77","v":2.8930600000000002},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY77","v":2.9271332405906736}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R94*Bilans!F94+S94","v":10.658333333333333},0.26748517444077879,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D13'!$C$39+'D13'!$C$40)","v":2.8509461509146341},null,7.8073871824186991,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC94*Bilans!F94+AD94","v":3.8003333333333336},3.6569245283018872,221.97139436355272,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":19.752040920672339},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ94*Bilans!F94+AK94","v":10.432833333333335},0.27326672053753059,2.8509461509146341,null,7.5818871824187006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU94*Bilans!F94+AV94","v":2.9273333333333333},2.8168679245283017,170.98086003865623,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":25.642566446889706},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB94*Bilans!F94+BC94","v":10.658333333333333},0.26748517444077879,2.8509461509146341,null,7.8073871824186991,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W94<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W94<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W94<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W94<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W94<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM94*Bilans!F94+BN94","v":3.8003333333333336},3.6569245283018872,221.97139436355272,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":19.752040920672339},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F94<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F94<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F94<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F94<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F94*BT94+BU94","v":2.7645333333333335},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY94","v":3.0632193835089425}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R104*Bilans!F104+S104","v":15.348537499999999},9.1941949318361832E-2,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D13'!$C$39+'D13'!$C$40)","v":1.4111744569359759},null,13.937363043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC104*Bilans!F104+AD104","v":5.5688124999999999},5.3586686320754717,145.8462306630235,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.0440544287778657},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ104*Bilans!F104+AK104","v":15.348537499999999},9.1941949318361832E-2,1.4111744569359759,null,13.937363043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU104*Bilans!F104+AV104","v":5.5688124999999999},5.3586686320754717,145.8462306630235,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.0440544287778657},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB104*Bilans!F104+BC104","v":15.348537499999999},9.1941949318361832E-2,1.4111744569359759,null,13.937363043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W104<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W104<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W104<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W104<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W104<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM104*Bilans!F104+BN104","v":5.0783055555555556},4.8866713836477986,132.99993911320757,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.62784180381529},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F104<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F104<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F104<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F104<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F104*BT104+BU104","v":3.7992874999999997},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY104","v":2.2289368975165096}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F116<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F116<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F116<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F116<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F116<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F116<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F116<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F116<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F116<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F116<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F116<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F116<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F116<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F116<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F116<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F116*BT116+BU116","v":3.7613124999999998},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY116","v":2.2514407119916933}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F119<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F119<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F119<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F119<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F119<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F119<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F119<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F119<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F119<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F119<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F119<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F119<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F119<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F119<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F119<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F119*BT119+BU119","v":4.0600749999999994},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY119","v":2.085767404056146}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F136<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F136<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F136<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F136<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F136<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F136<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F136<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F136<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F136<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F136<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F136<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F136<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F136<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F136<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F136<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F136*BT136+BU136","v":4.2251500000000002},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY136","v":2.0042772666114232}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F142<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F142<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F142<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F142<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F142<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F142<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F142<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F142<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F142<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F142<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F142<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F142<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F142<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F142<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F142<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F142*BT142+BU142","v":4.0763499999999997},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY142","v":2.0774398893675117}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F152<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F152<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F152<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F152<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F152<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F152<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F152<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F152<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F152<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F152<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F152<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F152<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F152<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F152<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F152<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F152*BT152+BU152","v":4.3503124999999994},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY152","v":1.9466123624505729}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F169<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F169<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F169<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F169<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F169<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F169<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F169<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F169<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F169<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F169<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F169<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F169<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F169<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F169<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F169<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F169*BT169+BU169","v":4.5037625000000006},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY169","v":1.8802883351471698}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F175<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F175<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F175<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F175<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F175<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F175<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F175<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F175<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F175<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F175<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F175<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F175<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F175<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F175<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F175<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F175*BT175+BU175","v":4.2081},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY175","v":2.0123980164500028}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F185<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F185<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F185<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F185<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F185<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F185<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F185<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F185<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F185<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F185<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F185<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F185<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F185<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F185<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F185<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F185*BT185+BU185","v":4.6599249999999994},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY185","v":1.8172764782744908}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F201<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F201<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F201<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F201<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F201<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F201<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F201<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F201<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F201<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F201<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F201<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F201<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F201<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F201<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F201<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F201*BT201+BU201","v":4.5587874999999993},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY201","v":1.8575930755761827}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F211<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F211<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F211<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F211<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F211<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F211<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F211<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.1356},{"$f":"IF(Bilans!F211<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F211<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F211<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F211<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F211<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F211<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F211<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F211<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":1.9580000000000002},{"$f":"Bilans!F211*BT211+BU211","v":4.9078650000000001},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY211","v":1.7254696478047491}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F217<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F217<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F217<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F217<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F217<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F217<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F217<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F217<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F217<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F217<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F217<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F217<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F217<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F217<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F217<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F217*BT217+BU217","v":4.3557374999999992},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY217","v":1.9441878885087214}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F234<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F234<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F234<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F234<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F234<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F234<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F234<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.1356},{"$f":"IF(Bilans!F234<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F234<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F234<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F234<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F234<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F234<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F234<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F234<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":1.9580000000000002},{"$f":"Bilans!F234*BT234+BU234","v":5.2728550000000007},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY234","v":1.6060316646339137}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F244<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F244<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F244<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F244<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F244<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F244<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F244<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F244<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F244<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F244<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F244<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F244<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F244<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F244<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F244<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F244*BT244+BU244","v":4.1057999999999995},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY244","v":2.0625388701405956}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R250*Bilans!F250+S250","v":15.669883333333333},7.7738628969355628E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D13'!$C$39+'D13'!$C$40)","v":1.2181552464430896},null,14.451728086890244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC250*Bilans!F250+AD250","v":5.7825833333333332},5.5643726415094337,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ250*Bilans!F250+AK250","v":15.669883333333333},7.7738628969355628E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":14.451728086890244},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU250*Bilans!F250+AV250","v":5.7825833333333332},5.5643726415094337,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB250*Bilans!F250+BC250","v":15.669883333333333},7.7738628969355628E-2,1.2181552464430896,null,{"$f":"BD250-BF250","v":14.451728086890244},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W250<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W250<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W250<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W250<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W250<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM250*Bilans!F250+BN250","v":5.2284814814814817},5.0311802935010483,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F250<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F250<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F250<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F250<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F250*BT250+BU250","v":3.9275500000000001},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY250","v":2.1561462216962881}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D13'!$C$39+'D13'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W260<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W260<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W260<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W260<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W260<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.0611759259259261},1.98339570230608,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F260<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F260<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F260<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F260<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F260*BT260+BU260","v":4.5704124999999998},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY260","v":1.8528682242627459}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R277*Bilans!F277+S277","v":16.247529166666666},5.361967166245863E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D13'!$C$39+'D13'!$C$40)","v":0.87118717924288669},null,15.37634198742378,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC277*Bilans!F277+AD277","v":6.1668541666666661},5.9341426886792448,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ277*Bilans!F277+AK277","v":16.247529166666666},5.361967166245863E-2,0.87118717924288669,null,15.37634198742378,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU277*Bilans!F277+AV277","v":6.1668541666666661},5.9341426886792448,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB277*Bilans!F277+BC277","v":16.247529166666666},5.361967166245863E-2,0.87118717924288669,null,15.37634198742378,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W277<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W277<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W277<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W277<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W277<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM277*Bilans!F277+BN277","v":5.4984351851851851},5.2909470649895178,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F277<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F277<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F277<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F277<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F277*BT277+BU277","v":4.1581124999999997},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY277","v":2.0365904224628979}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R286*Bilans!F286+S286","v":15.741724999999999},7.4642576680531619E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D13'!$C$39+'D13'!$C$40)","v":1.1750029153963415},null,14.566722084603658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC286*Bilans!F286+AD286","v":5.8303750000000001},5.6103608490566037,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ286*Bilans!F286+AK286","v":15.741724999999999},7.4642576680531619E-2,1.1750029153963415,null,14.566722084603658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU286*Bilans!F286+AV286","v":5.8303750000000001},5.6103608490566037,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB286*Bilans!F286+BC286","v":15.741724999999999},7.4642576680531619E-2,1.1750029153963415,null,14.566722084603658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W286<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W286<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W286<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W286<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W286<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM286*Bilans!F286+BN286","v":5.2620555555555555},5.0634874213836474,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F286<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F286<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":9.3000000000000013E-2},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F286<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F286<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F286*BT286+BU286","v":3.9562249999999999},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY286","v":2.1405183206271778}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.199999999999999},{"$f":"R292*Bilans!F292+S292","v":14.6875},0.11192150882200311,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D13'!$C$39+'D13'!$C$40)","v":1.6438471608231706},null,13.043652839176829,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.4700000000000011},{"$f":"AC292*Bilans!F292+AD292","v":5.2650000000000006},5.0663207547169815,165.30243075931895,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.66374131980636},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$5,0))))))","v":1.2233333333333334},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$6,0))))))","v":2.336666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":13.316083333333335},0.12344824823288908,1.6438471608231706,null,11.672236172510164,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.0333333333333332},{"$f":"AU292*Bilans!F292+AV292","v":3.9906666666666664},3.8400754716981131,125.29285856603775,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.110991826456855},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.199999999999999},{"$f":"BB292*Bilans!F292+BC292","v":14.6875},0.11192150882200311,1.6438471608231706,null,13.043652839176829,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W292<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W292<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W292<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W292<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W292<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.4700000000000011},{"$f":"BM292*Bilans!F292+BN292","v":4.4472777777777788},4.2794559748427679,139.62883702346988,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":9.0728756027788382},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F292<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F292<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F292<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F292<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6466666666666669},{"$f":"Bilans!F292*BT292+BU292","v":3.6279333333333335},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY292","v":2.3342138112671829}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.199999999999999},{"$f":"R309*Bilans!F309+S309","v":13.924999999999999},0.13337711006261771,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D13'!$C$39+'D13'!$C$40)","v":1.8572762576219515},null,12.067723742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.4700000000000011},{"$f":"AC309*Bilans!F309+AD309","v":4.96},4.7728301886792455,179.41557603313396,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.3724933123524785},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$5,0))))))","v":1.2233333333333334},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$6,0))))))","v":2.336666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":11.450499999999998},0.16220045042766271,1.8572762576219515,null,9.5932237423780471,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.0333333333333332},{"$f":"AU309*Bilans!F309+AV309","v":3.8279999999999994},3.68354716981132,138.46831150299124,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.144087468460896},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.199999999999999},{"$f":"BB309*Bilans!F309+BC309","v":13.924999999999999},0.13337711006261771,1.8572762576219515,null,12.067723742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W309<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W309<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W309<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W309<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W309<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.4700000000000011},{"$f":"BM309*Bilans!F309+BN309","v":4.2812222222222234},4.1196666666666681,154.86249014634154,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.858480222766463},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F309<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F309<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F309<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F309<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6466666666666669},{"$f":"Bilans!F309*BT309+BU309","v":3.4611999999999998},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY309","v":2.4466578334170968}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.199999999999999},{"$f":"R315*Bilans!F315+S315","v":15.174999999999997},9.9333936894764385E-2,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D13'!$C$39+'D13'!$C$40)","v":1.5073924923780493},null,13.667607507621948,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.4700000000000011},{"$f":"AC315*Bilans!F315+AD315","v":5.4599999999999991},5.2539622641509425,154.7525111458813,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.6713045653533491},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$5,0))))))","v":1.2233333333333334},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$6,0))))))","v":2.336666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":14.50883333333333},0.10389481068163416,1.5073924923780493,null,13.001440840955281,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.0333333333333332},{"$f":"AU315*Bilans!F315+AV315","v":4.094666666666666},3.9401509433962256,116.05493570915786,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.895796872393996},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.199999999999999},{"$f":"BB315*Bilans!F315+BC315","v":15.174999999999997},9.9333936894764385E-2,1.5073924923780493,null,13.667607507621948,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W315<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W315<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W315<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W315<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W315<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.4700000000000011},{"$f":"BM315*Bilans!F315+BN315","v":4.5534444444444455},4.3816163522012586,129.05805167418322,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.9995096835475819},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F315<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F315<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F315<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F315<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6466666666666669},{"$f":"Bilans!F315*BT315+BU315","v":3.7345333333333328},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY315","v":2.2675850868533125}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"R325*Bilans!F325+S325","v":12.381649999999999},0.17943800003104191,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D13'!$C$39+'D13'!$C$40)","v":2.2217385130843499},null,10.159911486915648,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"AC325*Bilans!F325+AD325","v":4.486558333333333},4.3172542452830189,198.88137183419244,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.697722098262171},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$5,0))))))","v":9.6000000000000085E-2},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ325*Bilans!F325+AK325","v":10.693200000000001},0.20777115485395856,2.2217385130843499,null,8.4714614869156506,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU325*Bilans!F325+AV325","v":3.4568749999999997},3.3264268867924525,153.23729040842156,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.47993372462382},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"BB325*Bilans!F325+BC325","v":12.381649999999999},0.17943800003104191,2.2217385130843499,null,10.159911486915648,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W325<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W325<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W325<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W325<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W325<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"BM325*Bilans!F325+BN325","v":4.1516574074074075},3.9949910901467507,184.03579296768427,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.722006732218428},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F325<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F325<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F325<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F325<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.1715949999999999},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY325","v":2.6700672983225338}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R342*Bilans!F342+S342","v":10.647037037037038},0.25440505907509331,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D13'!$C$39+'D13'!$C$40)","v":2.708660086382114},null,7.9383769506549235,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC342*Bilans!F342+AD342","v":3.9110370370370373},3.7634507337526206,215.9846211930255,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":18.146685815834463},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ342*Bilans!F342+AK342","v":10.424925925925926},0.25982535565513237,2.708660086382114,null,7.7162658395438122,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU342*Bilans!F342+AV342","v":2.9905925925925922},2.8777400419287207,165.15364138385229,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":23.73187190424898},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB342*Bilans!F342+BC342","v":10.647037037037038},0.25440505907509331,2.708660086382114,null,7.9383769506549235,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W342<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W342<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W342<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W342<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W342<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM342*Bilans!F342+BN342","v":3.9110370370370373},3.7634507337526206,215.9846211930255,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":18.146685815834463},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F342<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F342<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F342<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F342<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F342*BT342+BU342","v":2.8196592592592595},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY342","v":3.0033317200348333}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R352*Bilans!F352+S352","v":10.666342592592594},0.27674240514987486,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D13'!$C$39+'D13'!$C$40)","v":2.9518293032266261},null,7.7145132893659678,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC352*Bilans!F352+AD352","v":3.7218425925925929},3.5813957023060801,225.78900470077213,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.948123919203262},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":10.438439814814815},0.28278453059979569,2.9518293032266261,null,7.4866105115881894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU352*Bilans!F352+AV352","v":2.8824814814814812},2.7737085953878404,174.86839074479724,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":27.048090452025086},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB352*Bilans!F352+BC352","v":10.666342592592594},0.27674240514987486,2.9518293032266261,null,7.7145132893659678,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W352<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W352<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W352<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W352<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W352<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM352*Bilans!F352+BN352","v":3.7218425925925929},3.5813957023060801,225.78900470077213,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.948123919203262},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F352<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F352<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F352<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F352<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F352*BT352+BU352","v":2.7254481481481485},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY352","v":3.1071484881402838}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R358*Bilans!F358+S358","v":10.644675925925926},0.25166759279271872,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D13'!$C$39+'D13'!$C$40)","v":2.6789199663363821},null,7.9657559595895435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC358*Bilans!F358+AD358","v":3.9341759259259259},3.785716457023061,214.64421370215271,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":17.822555705104509},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":10.423273148148148},0.25701331321364562,2.6789199663363821,null,7.7443531818117659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU358*Bilans!F358+AV358","v":3.0038148148148145},2.8904633123689725,163.88475786858925,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":23.342673871797473},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB358*Bilans!F358+BC358","v":10.644675925925926},0.25166759279271872,2.6789199663363821,null,7.9657559595895435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W358<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W358<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W358<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W358<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W358<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM358*Bilans!F358+BN358","v":3.9341759259259259},3.785716457023061,214.64421370215271,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":17.822555705104509},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F358<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F358<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F358<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F358<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F358*BT358+BU358","v":2.8311814814814817},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY358","v":2.9911088880787617}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"R369*Bilans!F369+S369","v":10.683350000000001},0.24431563999167691,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D13'!$C$39+'D13'!$C$40)","v":2.6101094925050816},null,8.0732405074949192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"AC369*Bilans!F369+AD369","v":3.9926083333333335},3.8419438679245284,211.6843602943857,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.066077094802171},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$5,0))))))","v":9.6000000000000085E-2},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ369*Bilans!F369+AK369","v":10.4268},0.25032699318152085,2.6101094925050816,null,7.8166905074949184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU369*Bilans!F369+AV369","v":3.0406249999999999},2.9258844339622643,161.21109417280263,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":22.409261788617886},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"BB369*Bilans!F369+BC369","v":10.683350000000001},0.24431563999167691,2.6101094925050816,null,8.0732405074949192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W369<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W369<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W369<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W369<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W369<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"BM369*Bilans!F369+BN369","v":3.849490740740741},3.7042269392033544,204.09639936621164,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.700565143560976},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F369<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F369<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F369<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F369<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F369*BT369+BU369","v":2.8619050000000001},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY369","v":2.9589983221047711}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R370*Bilans!F370+S370","v":10.653333333333334},0.26169903690588842,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D13'!$C$39+'D13'!$C$40)","v":2.7879670731707318},null,7.8653662601626024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC370*Bilans!F370+AD370","v":3.8493333333333335},3.7040754716981135,219.4084712968247,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.030083722659185},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$5,0))))))","v":-7.7777777777778096E-3},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ370*Bilans!F370+AK370","v":10.429333333333334},0.2673197781741305,2.7879670731707318,null,7.6413662601626022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$10,0))))))","v":6.2222222222222179E-2},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU370*Bilans!F370+AV370","v":2.9553333333333334},2.8438113207547171,168.45129083110908,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":24.786759173163578},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$5,0))))))","v":-1.1111111111111072E-2},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB370*Bilans!F370+BC370","v":10.653333333333334},0.26169903690588842,2.7879670731707318,null,7.8653662601626024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W370<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W370<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W370<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W370<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W370<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM370*Bilans!F370+BN370","v":3.8493333333333335},3.7040754716981135,219.4084712968247,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.030083722659185},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F370<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F370<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":5.422222222222222E-2},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F370<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F370<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F370*BT370+BU370","v":2.7889333333333335},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY370","v":3.0364196920052784}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"R371*Bilans!F371+S371","v":10.98935},0.23114494846886313,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D13'!$C$39+'D13'!$C$40)","v":2.5401327394563009},null,8.4492172605436995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"AC371*Bilans!F371+AD371","v":4.0816083333333335},3.9275853773584908,210.01163032843996,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.200896177494194},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$5,0))))))","v":9.6000000000000085E-2},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ371*Bilans!F371+AK371","v":10.4748},0.2424994023233189,2.5401327394563009,null,7.9346672605436996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU371*Bilans!F371+AV371","v":3.1156250000000001},2.998054245283019,160.3087391797055,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.2238998099991},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.61199999999999977},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.4160000000000004},{"$f":"BB371*Bilans!F371+BC371","v":10.98935},0.23114494846886313,2.5401327394563009,null,8.4492172605436995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W371<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W371<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W371<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W371<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W371<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.6240000000000001},{"$f":"BM371*Bilans!F371+BN371","v":3.9039351851851851},3.7566168763102725,200.86978611878101,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.93821995213062},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F371<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F371<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F371<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F371<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F371*BT371+BU371","v":2.9177050000000002},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY371","v":2.9024086030024474}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.1376225464175977},{"$f":"SUM(AF7:AF372)/229","v":3.9842118805809612},{"$f":"SUM(AG7:AG372)/Z373","v":3.7648863443963321},{"$f":"SUM(AH7:AH372)","v":3545.4216374137113},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4372604581109512},{"$f":"SUM(AX7:AX372)/229","v":3.3097266861891552},{"$f":"SUM(AY7:AY372)/AR373","v":2.9901082190320634},{"$f":"SUM(AZ7:AZ372)","v":4496.4427685679511},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10831.363873302522},{"$f":"SUM(BK7:BK372)","v":16.987002795043335},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9142286640789261},{"$f":"SUM(BP7:BP372)/229","v":3.7651930836835059},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5187069534254052},{"$f":"SUM(BR7:BR372)","v":3902.8696912568448},null,null,null,{"$f":"SUM(BV7:BV372)","v":1305.3534733554955},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":910.73991100027979},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.5763108859054671}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D10","index":23,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,71,1,78],[1,53,1,69]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4320.136204937965},null,null,"COP",{"$f":"K13","v":3.8373508705748267},{"$f":"L13","v":3.1158075841751787},{"$f":"M13","v":3.6356113402892007},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99968867239041659},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99968867239041659},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99830134656055802},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.8373508705748267},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.1132760958341166E-4},{"$f":"1-L3","v":3.1132760958341166E-4},{"$f":"1-M3","v":1.6986534394419772E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99968867239041659},null,null,"COP-Inst",{"$f":"K14","v":3.837662295139475},{"$f":"L14","v":3.1161190087398274},{"$f":"M14","v":3.6373128840618247}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.1132760958341166E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.837662295139475},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"R7*Bilans!F7+S7","v":10.269883333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.25023389030729332},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D10'!$C$39+'D10'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":7.7000104738313002},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC7*Bilans!F7+AD7","v":4.1652166666666668},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.0080386792452831},{"$f":"AF7*Z7","v":217.08554160018409},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":16.081037059433267},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.4899999999999984},{"$f":"AJ7*Bilans!F7+AK7","v":9.9380833333333314},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.25858837899682535},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":7.368210473831299},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7280000000000002},{"$f":"AU7*Bilans!F7+AV7","v":3.0723166666666666},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.9563801886792453},{"$f":"AX7*AR7","v":160.12505012959045},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":21.801464772154272},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"BB7*Bilans!F7+BC7","v":10.269883333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.25023389030729332},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":7.7000104738313002},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W7<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W7<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W7<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W7<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W7<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM7*Bilans!F7+BN7","v":3.9770740740740735},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.826995807127882},{"$f":"BP7*BJ7","v":207.27980041560565},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":16.841779240139001},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F7<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F7<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F7<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F7<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6135999999999999},{"$f":"Bilans!F7*BT7+BU7","v":2.8899966666666668},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.9302359378811005}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R8*Bilans!F8+S8","v":10.09},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.29804039306807834},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D10'!$C$39+'D10'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":7.0827724339430898},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC8*Bilans!F8+AD8","v":3.8171851851851848},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6731404612159326},{"$f":"AF8*Z8","v":236.30513076811371},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":20.842271096529178},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ8*Bilans!F8+AK8","v":9.762407407407407},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.30804159676588799},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":6.7551798413504969},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU8*Bilans!F8+AV8","v":2.8662962962962961},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.7581341719077566},{"$f":"AX8*AR8","v":177.43978566855856},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":27.756658848593919},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB8*Bilans!F8+BC8","v":10.09},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.29804039306807834},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":7.0827724339430898},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W8<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W8<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W8<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W8<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W8<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM8*Bilans!F8+BN8","v":3.8171851851851848},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6731404612159326},{"$f":"BP8*BJ8","v":236.30513076811371},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":20.842271096529178},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F8<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F8<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F8<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F8<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F8*BT8+BU8","v":2.7102814814814815},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.1245360125452035}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":2785.3445596016027},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R9*Bilans!F9+S9","v":10.09},0.30902121820787704,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D10'!$C$39+'D10'!$C$40)","v":3.1180240917174795},null,6.9719759082825199,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC9*Bilans!F9+AD9","v":3.7362592592592589},3.5952683438155133,240.55887874786521,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":22.146532119257099},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ9*Bilans!F9+AK9","v":9.7316203703703703},0.32040132814991962,3.1180240917174795,null,6.6135962786528903,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU9*Bilans!F9+AV9","v":2.8223148148148147},2.7158123689727462,181.71460817201003,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":29.318198401083123},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB9*Bilans!F9+BC9","v":10.09},0.30902121820787704,3.1180240917174795,null,6.9719759082825199,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W9<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W9<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W9<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W9<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W9<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM9*Bilans!F9+BN9","v":3.7362592592592589},3.5952683438155133,240.55887874786521,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":22.146532119257099},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F9<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F9<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F9<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F9<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F9*BT9+BU9","v":2.6708740740740744},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.1706369743242311}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R10*Bilans!F10+S10","v":10.09},0.37924070528606363,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D10'!$C$39+'D10'!$C$40)","v":3.826538716336382},null,6.2634612836636183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC10*Bilans!F10+AD10","v":3.2187592592592593},3.0972966457023063,258.27253788730383,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":32.03757140172933},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ10*Bilans!F10+AK10","v":9.53474537037037},0.40132573736342397,3.826538716336382,null,5.7082066540339884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU10*Bilans!F10+AV10","v":2.5410648148148147},2.5410648148148147,211.89034623757905,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":39.05050428485665},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB10*Bilans!F10+BC10","v":10.09},0.37924070528606363,3.826538716336382,null,6.2634612836636183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W10<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W10<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W10<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W10<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W10<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM10*Bilans!F10+BN10","v":3.2187592592592593},3.0972966457023063,258.27253788730383,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":32.03757140172933},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F10<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F10<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F10<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F10<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F10*BT10+BU10","v":2.4188740740740746},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.5009561612937126}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.89479672764408},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R11*Bilans!F11+S11","v":10.09},0.36970472555939632,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D10'!$C$39+'D10'!$C$40)","v":3.7303206808943088},null,6.3596793191056911,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC11*Bilans!F11+AD11","v":3.289037037037037},3.1649224318658282,256.82990445732992,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":30.511700351884834},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ11*Bilans!F11+AK11","v":9.561481481481481},0.39014044927233632,3.7303206808943088,null,5.8311608005871722,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU11*Bilans!F11+AV11","v":2.5792592592592594},2.4819287211740044,201.40573112031504,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":38.908113699724019},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB11*Bilans!F11+BC11","v":10.09},0.36970472555939632,3.7303206808943088,null,6.3596793191056911,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W11<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W11<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W11<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W11<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W11<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM11*Bilans!F11+BN11","v":3.289037037037037},3.1649224318658282,256.82990445732992,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":30.511700351884834},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F11<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F11<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F11<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F11<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F11*BT11+BU11","v":2.4530962962962968},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.4521156408775582}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R12*Bilans!F12+S12","v":10.09},0.38282392191062958,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D10'!$C$39+'D10'!$C$40)","v":3.8626933720782524},null,6.2273066279217471,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC12*Bilans!F12+AD12","v":3.1923518518518517},3.0718857442348009,258.7363948960475,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":32.628294007230188},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ12*Bilans!F12+AK12","v":9.5246990740740731},0.40554492504570361,3.8626933720782524,null,5.6620057019958203,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU12*Bilans!F12+AV12","v":2.526712962962963},2.526712962962963,212.81800737579044,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":39.668293426561803},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB12*Bilans!F12+BF8","v":3.0072275660569106},1,3.8626933720782524,null,-0.85546580602134181,0.22146873272549561,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":65.573523945837138},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":18.653695566357992},null,{"$f":"IF(Bilans!W12<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W12<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W12<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W12<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W12<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W12<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM12*Bilans!F12+BN12","v":3.1923518518518517},2.3490890985324948,154.03805025352551,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":55.416090062559746},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F12<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F12<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F12<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F12<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F12*BT12+BU12","v":2.4060148148148151},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.519667477057927}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3615.1874422871606},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.8373508705748267},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1158075841751787},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.6356113402892007},null,null,null,null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R13*Bilans!F13+S13","v":10.09},0.37814262277208377,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D10'!$C$39+'D10'!$C$40)","v":3.8154590637703252},null,6.2745409362296751,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC13*Bilans!F13+AD13","v":3.2268518518518521},3.1050838574423483,258.12183438155142,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":31.858478972600345},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ13*Bilans!F13+AK13","v":9.5378240740740736},0.4000345397585589,3.8154590637703252,null,5.7223650103037489,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU13*Bilans!F13+AV13","v":2.5454629629629628},2.5454629629629628,211.60123188798556,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":38.862576364238052},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB13*Bilans!F13+BC13","v":10.09},0.37814262277208377,3.8154590637703252,null,6.2745409362296751,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W13<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W13<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W13<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W13<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W13<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM13*Bilans!F13+BN13","v":3.2268518518518521},3.1050838574423483,258.12183438155142,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":31.858478972600345},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F13<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F13<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F13<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F13<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F13*BT13+BU13","v":2.422814814814815},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.4952618092152976}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.837662295139475},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.1161190087398274},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.6373128840618247},null,null,null,null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R14*Bilans!F14+S14","v":10.09},0.33814930173660634,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D10'!$C$39+'D10'!$C$40)","v":3.4119264545223578},null,6.6780735454776421,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC14*Bilans!F14+AD14","v":3.5215925925925924},3.3887023060796646,249.898446490157,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":25.896655610002355},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ14*Bilans!F14+AK14","v":9.6499537037037033},0.35356920450435347,3.4119264545223578,null,6.2380272491813455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU14*Bilans!F14+AV14","v":2.705648148148148},2.6035482180293501,191.9975838185816,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":33.706330452289158},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB14*Bilans!F14+BC14","v":10.09},0.33814930173660634,3.4119264545223578,null,6.6780735454776421,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W14<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W14<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W14<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W14<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W14<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM14*Bilans!F14+BN14","v":3.5215925925925924},3.3887023060796646,249.898446490157,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":25.896655610002355},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F14<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F14<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F14<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F14<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F14*BT14+BU14","v":2.566340740740741},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.2997847708168986}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.0007713429194469},null,null,null,null,{"$f":"F11","v":3.89479672764408},{"$f":"F15","v":3.0007713429194469},{"$f":"F28","v":3.6448480347581644},null,null,null,null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R15*Bilans!F15+S15","v":10.09},0.3706872204403257,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D10'!$C$39+'D10'!$C$40)","v":3.7402340542428862},null,6.3497659457571132,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC15*Bilans!F15+AD15","v":3.2817962962962963},3.157954926624738,256.99252336973973,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":30.665891586407017},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ15*Bilans!F15+AK15","v":9.5587268518518513},0.39128998162744605,3.7402340542428862,null,5.8184927976089647,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU15*Bilans!F15+AV15","v":2.5753240740740742},2.4781420335429769,201.66974807000051,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":39.078269971548295},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB15*Bilans!F15+BC15","v":10.09},0.3706872204403257,3.7402340542428862,null,6.3497659457571132,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W15<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W15<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W15<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W15<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W15<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM15*Bilans!F15+BN15","v":3.2817962962962963},3.157954926624738,256.99252336973973,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":30.665891586407017},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F15<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F15<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F15<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F15<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F15*BT15+BU15","v":2.4495703703703708},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.4570846363327181}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.5970379749043717},{"$f":"F19","v":3.5970379749043717},{"$f":"F19","v":3.5970379749043717},null,null,null,null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R16*Bilans!F16+S16","v":10.09},0.29318571247995678,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D10'!$C$39+'D10'!$C$40)","v":2.9582438389227641},null,7.1317561610772362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC16*Bilans!F16+AD16","v":3.8529629629629625},3.7075681341719071,234.29660324180603,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.28311589292958},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ16*Bilans!F16+AK16","v":9.7760185185185176},0.30260211079991528,2.9582438389227641,null,6.8177746795957539,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU16*Bilans!F16+AV16","v":2.8857407407407405},2.7768448637316561,175.48034068619936,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":27.081467578020458},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB16*Bilans!F16+BC16","v":10.09},0.29318571247995678,2.9582438389227641,null,7.1317561610772362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W16<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W16<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W16<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W16<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W16<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM16*Bilans!F16+BN16","v":3.8529629629629625},3.7075681341719071,234.29660324180603,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.28311589292958},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F16<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F16<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F16<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F16<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F16*BT16+BU16","v":2.7277037037037037},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.104579167277155}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":720.94201730590282},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R17*Bilans!F17+S17","v":10.09},0.30069890862824011,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D10'!$C$39+'D10'!$C$40)","v":3.0340519880589429},null,7.0559480119410569,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC17*Bilans!F17+AD17","v":3.7975925925925922},3.6542872117400416,237.37180179986706,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":21.152939710057368},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ17*Bilans!F17+AK17","v":9.7549537037037037},0.31102679522784327,3.0340519880589429,null,6.7209017156447608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU17*Bilans!F17+AV17","v":2.8556481481481479},2.7478878406708596,178.494751531421,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":28.130302819892115},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB17*Bilans!F17+BC17","v":10.09},0.30069890862824011,3.0340519880589429,null,7.0559480119410569,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W17<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W17<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W17<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W17<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W17<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM17*Bilans!F17+BN17","v":3.7975925925925922},3.6542872117400416,237.37180179986706,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":21.152939710057368},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F17<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F17<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F17<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F17<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F17*BT17+BU17","v":2.7007407407407409},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.1355738687826098}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4320.136204937965},null,null,null,null,null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R18*Bilans!F18+S18","v":10.09},0.30318404273882615,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D10'!$C$39+'D10'!$C$40)","v":3.0591269912347561},null,7.0308730087652442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC18*Bilans!F18+AD18","v":3.7792777777777773},3.636663522012578,238.34763682558673,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.446260211601782},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ18*Bilans!F18+AK18","v":9.7479861111111106},0.313821435152421,3.0591269912347561,null,6.688859119876355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU18*Bilans!F18+AV18","v":2.8456944444444443},2.7383097484276728,179.46935521629086,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":28.482107343738285},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB18*Bilans!F18+BC18","v":10.09},0.30318404273882615,3.0591269912347561,null,7.0308730087652442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W18<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W18<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W18<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W18<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W18<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM18*Bilans!F18+BN18","v":3.7792777777777773},3.636663522012578,238.34763682558673,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.446260211601782},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F18<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F18<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F18<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F18<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F18*BT18+BU18","v":2.6918222222222221},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.1459626208272509}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.5970379749043717},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":4651.1657611206201},null,null,null,null,null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R19*Bilans!F19+S19","v":10.09},0.30977253782270542,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D10'!$C$39+'D10'!$C$40)","v":3.1256049066310974},null,6.9643950933689025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC19*Bilans!F19+AD19","v":3.7307222222222221},3.5899402515723269,240.83525707409117,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":22.237839226259084},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ19*Bilans!F19+AK19","v":9.7295138888888886},0.32124985300658654,3.1256049066310974,null,6.6039089822577912,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU19*Bilans!F19+AV19","v":2.8193055555555557},2.7129166666666666,181.99912451219518,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":29.426821371712418},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB19*Bilans!F19+BC19","v":10.09},0.30977253782270542,3.1256049066310974,null,6.9643950933689025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W19<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W19<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W19<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W19<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W19<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM19*Bilans!F19+BN19","v":3.7307222222222221},3.5899402515723269,240.83525707409117,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":22.237839226259084},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F19<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F19<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F19<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F19<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F19*BT19+BU19","v":2.6681777777777778},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1738410249695717}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5379.2108178047565},null,null,null,null,null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R20*Bilans!F20+S20","v":10.09},0.3523087867852942,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D10'!$C$39+'D10'!$C$40)","v":3.5547956586636182},null,6.5352043413363816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC20*Bilans!F20+AD20","v":3.4172407407407408},3.2882882599580712,253.4185915323414,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":27.889817368249719},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ20*Bilans!F20+AK20","v":9.6102546296296296},0.36989609491758252,3.5547956586636182,null,6.0554589709660114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU20*Bilans!F20+AV20","v":2.6489351851851852},2.5489753668763102,196.44194676918752,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":35.979068380240058},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB20*Bilans!F20+BC20","v":10.09},0.3523087867852942,3.5547956586636182,null,6.5352043413363816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W20<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W20<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W20<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W20<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W20<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM20*Bilans!F20+BN20","v":3.4172407407407408},3.2882882599580712,253.4185915323414,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":27.889817368249719},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F20<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F20<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F20<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F20<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F20*BT20+BU20","v":2.5155259259259264},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.3664419856480623}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R21*Bilans!F21+S21","v":9.8885000000000005},0.40153452997877553,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D10'!$C$39+'D10'!$C$40)","v":3.9705741996951218},null,5.9179258003048787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$10,0))))))","v":8.6249999999999993E-2},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC21*Bilans!F21+AD21","v":3.1239375000000003},3.1239375000000003,270.95784300000008,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":33.04030250285097},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ21*Bilans!F21+AK21","v":9.9370000000000012},0.39957474083678385,3.9705741996951218,null,5.9664258003048793,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$10,0))))))","v":4.9500000000000044E-2},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU21*Bilans!F21+AV21","v":2.3678250000000003},2.2784731132075473,197.62564394716986,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":45.300442389112376},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.797499999999999},{"$f":"BB21*Bilans!F21+BC21","v":9.4013749999999998},0.42233973218759191,3.9705741996951218,null,5.430800800304878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W21<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W21<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W21<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W21<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W21<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM21*Bilans!F21+BN21","v":2.0705000000000005},2.0705000000000005,179.58688800000007,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":49.850683409804397},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F21<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F21<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9500000000000044E-2},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F21<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F21<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F21*BT21+BU21","v":2.3678250000000003},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.5764349531841475}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R22*Bilans!F22+S22","v":10.09},0.27948857796347104,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D10'!$C$39+'D10'!$C$40)","v":2.8200397516514228},null,7.2699602483485766,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC22*Bilans!F22+AD22","v":3.953907407407407},3.8047033542976934,228.20684957191801,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":18.760051848588144},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ22*Bilans!F22+AK22","v":9.8144212962962953},0.28733632544545767,2.8200397516514228,null,6.9943815446448721,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU22*Bilans!F22+AV22","v":2.9406018518518517},2.8296357442348006,169.72210406325104,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.224600848553322},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB22*Bilans!F22+BC22","v":10.09},0.27948857796347104,2.8200397516514228,null,7.2699602483485766,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W22<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W22<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W22<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W22<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W22<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM22*Bilans!F22+BN22","v":3.953907407407407},3.8047033542976934,228.20684957191801,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":18.760051848588144},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F22<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F22<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F22<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F22<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F22*BT22+BU22","v":2.7768592592592594},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.0496223619493898}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R23*Bilans!F23+S23","v":10.09},0.3223715898252113,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D10'!$C$39+'D10'!$C$40)","v":3.2527293413363823},null,6.8372706586636181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC23*Bilans!F23+AD23","v":3.6378703703703703},3.5005922431865826,245.1900187426497,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":23.810400254772485},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ23*Bilans!F23+AK23","v":9.6941898148148145},0.33553390262335381,3.2527293413363823,null,6.4414604734784326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU23*Bilans!F23+AV23","v":2.7688425925925926},2.6643579664570232,186.61813040471444,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":31.283522517757323},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB23*Bilans!F23+BC23","v":10.09},0.3223715898252113,3.2527293413363823,null,6.8372706586636181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W23<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W23<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W23<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W23<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W23<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM23*Bilans!F23+BN23","v":3.6378703703703703},3.5005922431865826,245.1900187426497,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":23.810400254772485},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F23<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F23<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F23<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F23<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F23*BT23+BU23","v":2.6229629629629629},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.2285519134655165}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R24*Bilans!F24+S24","v":10.039625000000001},0.38869448465182321,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D10'!$C$39+'D10'!$C$40)","v":3.9023468654725608},null,6.1372781345274401,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$10,0))))))","v":8.6249999999999993E-2},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC24*Bilans!F24+AD24","v":3.1659843750000007},3.0465132665094345,259.40867270803619,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":33.260234406249829},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ24*Bilans!F24+AK24","v":10.044250000000002},0.38851550543570301,3.9023468654725608,null,6.1419031345274409,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$10,0))))))","v":4.9500000000000044E-2},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU24*Bilans!F24+AV24","v":2.3919562500000002},2.3016937500000001,195.98776320182927,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":44.023122261966286},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.797499999999999},{"$f":"BB24*Bilans!F24+BC24","v":9.490343750000001},0.41119130858379715,3.9023468654725608,null,5.5879968845274401,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W24<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W24<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W24<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W24<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W24<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM24*Bilans!F24+BN24","v":2.1203333333333338},2.1203333333333338,180.54503873170736,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":47.788592375029225},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F24<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F24<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9500000000000044E-2},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F24<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F24<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F24*BT24+BU24","v":2.3919562500000002},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.5403540900981176}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R25*Bilans!F25+S25","v":10.09},0.36051550873188054,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D10'!$C$39+'D10'!$C$40)","v":3.6376014831046746},null,6.4523985168953253,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC25*Bilans!F25+AD25","v":3.3567592592592592},3.2300890985324946,255.15340398578516,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":29.101764631085199},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ25*Bilans!F25+AK25","v":9.5872453703703702},0.37942092254640486,3.6376014831046746,null,5.9496438872656956,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU25*Bilans!F25+AV25","v":2.6160648148148149},2.5173453878406709,198.85186603901417,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":37.341436394454909},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB25*Bilans!F25+BC25","v":10.09},0.36051550873188054,3.6376014831046746,null,6.4523985168953253,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W25<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W25<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W25<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W25<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W25<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM25*Bilans!F25+BN25","v":3.3567592592592592},3.2300890985324946,255.15340398578516,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":29.101764631085199},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F25<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F25<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F25<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F25<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F25*BT25+BU25","v":2.4860740740740743},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.4063233197012677}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10829.697180531206},null,{"$f":"F26/F28","v":2971.2342125807604},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R26*Bilans!F26+S26","v":9.971166666666667},0.39446269390767769,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D10'!$C$39+'D10'!$C$40)","v":3.9332532647357725},null,6.0379134019308944,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$10,0))))))","v":8.6249999999999993E-2},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC26*Bilans!F26+AD26","v":3.1469375000000004},3.0281851415094345,260.02449716382893,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":33.743985695216324},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ26*Bilans!F26+AK26","v":9.9956666666666685},0.39349584133815707,3.9332532647357725,null,6.062413401930896,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$10,0))))))","v":4.9500000000000044E-2},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU26*Bilans!F26+AV26","v":2.3810250000000002},2.291175,196.73883842926833,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":44.598529618017388},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.797499999999999},{"$f":"BB26*Bilans!F26+BC26","v":9.4500416666666673},0.41621544152653001,3.9332532647357725,null,5.5167884019308948,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W26<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W26<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W26<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W26<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W26<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM26*Bilans!F26+BN26","v":2.0977592592592598},2.0977592592592598,180.1305967335141,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":48.710563734392892},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F26<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F26<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9500000000000044E-2},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F26<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F26<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F26*BT26+BU26","v":2.3810250000000002},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.55660780253179}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":18.653695566357992},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R27*Bilans!F27+S27","v":10.09},0.35612317867596111,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D10'!$C$39+'D10'!$C$40)","v":3.5932828728404473},null,6.4967171271595525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC27*Bilans!F27+AD27","v":3.3891296296296298},3.2612379454926628,254.25279179127679,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":28.44773659554772},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ27*Bilans!F27+AK27","v":9.5995601851851848},0.3743174482499616,3.5932828728404473,null,6.0062773123447375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU27*Bilans!F27+AV27","v":2.6336574074074073},2.534274109014675,197.57720171012937,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":36.608051875198029},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB27*Bilans!F27+BC27","v":10.09},0.35612317867596111,3.5932828728404473,null,6.4967171271595525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W27<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W27<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W27<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W27<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W27<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM27*Bilans!F27+BN27","v":3.3891296296296298},3.2612379454926628,254.25279179127679,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":28.44773659554772},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F27<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F27<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F27<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F27<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F27*BT27+BU27","v":2.5018370370370375},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.3848615907663087}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.6448480347581644},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R28*Bilans!F28+S28","v":10.09},0.30364639327102821,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D10'!$C$39+'D10'!$C$40)","v":3.0637921081046748},null,7.026207891895325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC28*Bilans!F28+AD28","v":3.7758703703703702},3.6333846960167713,238.526919859999,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":21.501145410936203},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ28*Bilans!F28+AK28","v":9.7466898148148147},0.31434180899527131,3.0637921081046748,null,6.6828977067101398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU28*Bilans!F28+AV28","v":2.8438425925925928},2.7365277777777779,179.64944440379409,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":28.547831057050868},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB28*Bilans!F28+BC28","v":10.09},0.30364639327102821,3.0637921081046748,null,7.026207891895325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W28<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W28<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W28<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W28<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W28<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM28*Bilans!F28+BN28","v":3.7758703703703702},3.6333846960167713,238.526919859999,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":21.501145410936203},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F28<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F28<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F28<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F28<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F28*BT28+BU28","v":2.6901629629629631},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.1479030116807998}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"R29*Bilans!F29+S29","v":12.359458333333333},0.16079316235171592,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D10'!$C$39+'D10'!$C$40)","v":1.987316390370935},null,10.372141942962397,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC29*Bilans!F29+AD29","v":4.9227916666666669},4.737025943396227,192.39488637712847,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.203025210222817},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.4899999999999984},{"$f":"AJ29*Bilans!F29+AK29","v":10.728958333333333},0.18522920199965995,1.987316390370935,null,8.7416419429623975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7280000000000002},{"$f":"AU29*Bilans!F29+AV29","v":3.6800416666666669},3.541172169811321,143.82513952715144,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.648586627327536},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"BB29*Bilans!F29+BC29","v":12.359458333333333},0.16079316235171592,1.987316390370935,null,10.372141942962397,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W29<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W29<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W29<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W29<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W29<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM29*Bilans!F29+BN29","v":4.4025740740740735},4.2364392033542968,172.06349488316204,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.408636546390959},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F29<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F29<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F29<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F29<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6135999999999999},{"$f":"Bilans!F29*BT29+BU29","v":3.3778416666666669},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.5070364240547849}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"R30*Bilans!F30+S30","v":11.087725000000001},0.21121242387277425,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D10'!$C$39+'D10'!$C$40)","v":2.341865272484756},null,8.7458597275152457,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC30*Bilans!F30+AD30","v":4.4617249999999995},4.2933580188679237,209.77431053028067,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.542693607101816},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.4899999999999984},{"$f":"AJ30*Bilans!F30+AK30","v":10.247624999999999},0.22852761225013171,2.341865272484756,null,7.9057597275152434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7280000000000002},{"$f":"AU30*Bilans!F30+AV30","v":3.3101750000000001},3.1852627358490566,155.63255878826507,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.253951719817334},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"BB30*Bilans!F30+BC30","v":11.087725000000001},0.21121242387277425,2.341865272484756,null,8.7458597275152457,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W30<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W30<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W30<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W30<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W30<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM30*Bilans!F30+BN30","v":4.1436111111111105},3.9872484276729554,194.81773617579381,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":14.582395165443915},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F30<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F30<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F30<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F30<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6135999999999999},{"$f":"Bilans!F30*BT30+BU30","v":3.0809350000000002},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.7486370510975582}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"R31*Bilans!F31+S31","v":10.554350000000001},0.23597529669884118,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D10'!$C$39+'D10'!$C$40)","v":2.4905658727134146},null,8.0637841272865867,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC31*Bilans!F31+AD31","v":4.2683499999999999},4.1072801886792449,214.88568668697653,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.158135647892731},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.4899999999999984},{"$f":"AJ31*Bilans!F31+AK31","v":10.04575},0.24792234255415618,2.4905658727134146,null,7.5551841272865854,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7280000000000002},{"$f":"AU31*Bilans!F31+AV31","v":3.1550500000000001},3.0359915094339622,158.83774427630007,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.506878906097501},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"BB31*Bilans!F31+BC31","v":10.554350000000001},0.23597529669884118,2.4905658727134146,null,8.0637841272865867,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W31<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W31<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W31<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W31<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W31<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM31*Bilans!F31+BN31","v":4.0349999999999993},3.8827358490566031,203.13792115968704,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.034752984555873},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F31<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F31<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F31<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F31<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6135999999999999},{"$f":"Bilans!F31*BT31+BU31","v":2.95641},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.8644105834519755}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R37*Bilans!F37+S37","v":10.09},0.29289674339733052,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D10'!$C$39+'D10'!$C$40)","v":2.955328140879065},null,7.1346718591209353,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC37*Bilans!F37+AD37","v":3.8550925925925923},3.7096174004192868,234.17457471749242,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":20.250160119739785},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ37*Bilans!F37+AK37","v":9.7768287037037034},0.30227880946298202,2.955328140879065,null,6.8215005628246388,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU37*Bilans!F37+AV37","v":2.8868981481481479},2.7779585953878403,175.36236286368049,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":27.041564430147886},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB37*Bilans!F37+BC37","v":10.09},0.29289674339733052,2.955328140879065,null,7.1346718591209353,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W37<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W37<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W37<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W37<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W37<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM37*Bilans!F37+BN37","v":3.8550925925925923},3.7096174004192868,234.17457471749242,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":20.250160119739785},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F37<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F37<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F37<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F37<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F37*BT37+BU37","v":2.7287407407407409},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.1033992957221876}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R44*Bilans!F44+S44","v":10.09},0.30381977472060401,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D10'!$C$39+'D10'!$C$40)","v":3.0655415269308945},null,7.0244584730691049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC44*Bilans!F44+AD44","v":3.7745925925925925},3.6321551362683437,238.59396758357624,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":21.521752907879769},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ44*Bilans!F44+AK44","v":9.7462037037037028},0.31453698487401233,3.0655415269308945,null,6.6806621767728078,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU44*Bilans!F44+AV44","v":2.8431481481481482},2.7358595387840672,179.71687816740811,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":28.572499522616539},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB44*Bilans!F44+BC44","v":10.09},0.30381977472060401,3.0655415269308945,null,7.0244584730691049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W44<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W44<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W44<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W44<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W44<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM44*Bilans!F44+BN44","v":3.7745925925925925},3.6321551362683437,238.59396758357624,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":21.521752907879769},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F44<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F44<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F44<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F44<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F44*BT44+BU44","v":2.6895407407407408},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1486312754983348}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R61*Bilans!F61+S61","v":10.09},0.31844161030149387,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D10'!$C$39+'D10'!$C$40)","v":3.2130758479420729},null,6.876924152057927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC61*Bilans!F61+AD61","v":3.6668333333333334},3.5284622641509436,243.88834441877592,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":23.311330017149995},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ61*Bilans!F61+AK61","v":9.7052083333333332},0.33106716904844802,3.2130758479420729,null,6.4921324853912603,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU61*Bilans!F61+AV61","v":2.7845833333333334},2.6795047169811324,185.20815028301888,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":30.697146294018673},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB61*Bilans!F61+BC61","v":10.09},0.31844161030149387,3.2130758479420729,null,6.876924152057927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W61<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W61<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W61<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W61<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W61<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM61*Bilans!F61+BN61","v":3.6668333333333334},3.5284622641509436,243.88834441877592,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":23.311330017149995},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F61<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F61<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F61<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F61<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F61*BT61+BU61","v":2.6370666666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.2112847961206601}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"R71*Bilans!F71+S71","v":10.870191666666667},0.22101834682096519,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D10'!$C$39+'D10'!$C$40)","v":2.4025117917936991},null,8.4676798748729674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC71*Bilans!F71+AD71","v":4.3828583333333331},4.2174674528301885,212.01435188508975,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.184327254604193},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.4899999999999984},{"$f":"AJ71*Bilans!F71+AK71","v":10.165291666666667},0.23634459989690729,2.4025117917936991,null,7.7627798748729671,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7280000000000002},{"$f":"AU71*Bilans!F71+AV71","v":3.2469083333333337},3.1243834905660379,157.06443456921309,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.146797669753262},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"BB71*Bilans!F71+BC71","v":10.870191666666667},0.22101834682096519,2.4025117917936991,null,8.4676798748729674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W71<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W71<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W71<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W71<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W71<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM71*Bilans!F71+BN71","v":4.0993148148148144},3.9446236897274631,198.2983495099453,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.165436107979799},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F71<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F71<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F71<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F71<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6135999999999999},{"$f":"Bilans!F71*BT71+BU71","v":3.0301483333333334},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.7947054604114285}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"R77*Bilans!F77+S77","v":10.265700000000001},0.25044947141641699,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D10'!$C$39+'D10'!$C$40)","v":2.5710391387195122},null,7.6946608612804885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC77*Bilans!F77+AD77","v":4.1636999999999995},4.0065792452830182,217.11516120165669,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":16.09495025824241},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.4899999999999984},{"$f":"AJ77*Bilans!F77+AK77","v":9.9364999999999988},0.25874695704921374,2.5710391387195122,null,7.3654608612804866,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7280000000000002},{"$f":"AU77*Bilans!F77+AV77","v":3.0710999999999999},2.9552094339622643,160.14179013051083,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":21.821023213260361},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"BB77*Bilans!F77+BC77","v":10.265700000000001},0.25044947141641699,2.5710391387195122,null,7.6946608612804885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W77<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W77<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W77<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W77<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W77<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM77*Bilans!F77+BN77","v":3.9762222222222219},3.8261761006289303,207.33917639392544,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":16.853822710339106},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F77<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F77<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F77<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F77<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6135999999999999},{"$f":"Bilans!F77*BT77+BU77","v":2.8890199999999999},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.9312265380728606}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R94*Bilans!F94+S94","v":10.09},0.28255165023930962,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D10'!$C$39+'D10'!$C$40)","v":2.8509461509146341},null,7.2390538490853658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC94*Bilans!F94+AD94","v":3.9313333333333329},3.7829811320754714,229.62289493235158,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":19.093862857095591},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ94*Bilans!F94+AK94","v":9.8058333333333323},0.29073981312973241,2.8509461509146341,null,6.9548871824186982,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU94*Bilans!F94+AV94","v":2.9283333333333332},2.8178301886792454,171.03926843994478,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":25.633809736663103},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB94*Bilans!F94+BC94","v":10.09},0.28255165023930962,2.8509461509146341,null,7.2390538490853658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W94<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W94<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W94<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W94<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W94<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM94*Bilans!F94+BN94","v":3.9313333333333329},3.7829811320754714,229.62289493235158,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":19.093862857095591},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F94<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F94<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F94<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F94<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F94*BT94+BU94","v":2.7658666666666667},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.0617427062126121}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.22900000000000009},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R104*Bilans!F104+S104","v":14.4959875},9.7349315245751689E-2,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D10'!$C$39+'D10'!$C$40)","v":1.4111744569359759},null,13.084813043064024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC104*Bilans!F104+AD104","v":5.6190124999999993},5.4069742924528299,147.16095993057988,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.9900571236776106},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.22900000000000009},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ104*Bilans!F104+AK104","v":14.4959875},9.7349315245751689E-2,1.4111744569359759,null,13.084813043064024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU104*Bilans!F104+AV104","v":5.6190124999999993},5.4069742924528299,147.16095993057988,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.9900571236776106},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.22900000000000009},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB104*Bilans!F104+BC104","v":14.4959875},9.7349315245751689E-2,1.4111744569359759,null,13.084813043064024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W104<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W104<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W104<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W104<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W104<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM104*Bilans!F104+BN104","v":4.8873888888888875},4.7029591194968541,127.99986482374597,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.8867459944057146},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F104<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F104<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F104<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F104<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F104*BT104+BU104","v":3.8026024999999999},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.2269937741384371}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F116<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F116<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F116<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F116<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F116<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F116<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F116<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F116<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F116<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F116<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F116<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F116<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F116<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F116<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F116<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F116*BT116+BU116","v":3.7625041666666665},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.2507276318914169}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F119<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F119<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F119<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F119<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F119<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F119<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F119<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F119<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F119<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F119<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F119<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F119<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F119<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F119<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F119<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F119*BT119+BU119","v":4.0779716666666666},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.0766137642013835}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F136<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F136<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F136<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F136<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F136<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F136<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F136<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F136<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F136<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F136<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F136<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F136<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F136<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F136<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F136<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F136*BT136+BU136","v":4.2522766666666669},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9914913249662938}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F142<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F142<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F142<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F142<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F142<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F142<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F142<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F142<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F142<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F142<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F142<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F142<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F142<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F142<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F142<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F142*BT142+BU142","v":4.0951566666666661},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.0678994193197142}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F152<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F152<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F152<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F152<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F152<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F152<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F152<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F152<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F152<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F152<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F152<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F152<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F152<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F152<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F152<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F152*BT152+BU152","v":4.3844374999999998},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.9314614686657652}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F169<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F169<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F169<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F169<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F169<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F169<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F169<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F169<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F169<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F169<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F169<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F169<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F169<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F169<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F169<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F169*BT169+BU169","v":4.5464675000000003},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.8626267740885105}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F175<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F175<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F175<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F175<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F175<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F175<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F175<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F175<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F175<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F175<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F175<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F175<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F175<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F175<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F175<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F175*BT175+BU175","v":4.2342733333333333},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9999587712861999}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F185<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F185<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F185<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F185<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F185<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F185<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F185<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F185<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F185<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F185<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F185<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F185<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F185<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F185<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F185<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F185*BT185+BU185","v":4.711361666666666},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.7974362174183736}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F201<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F201<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F201<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F201<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F201<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F201<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F201<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F201<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F201<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F201<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F201<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F201<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F201<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F201<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F201<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F201*BT201+BU201","v":4.6045691666666659},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.8391236588055575}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F211<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F211<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F211<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F211<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F211<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F211<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F211<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.14360000000000001},{"$f":"IF(Bilans!F211<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F211<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F211<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F211<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F211<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F211<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F211<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F211<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":1.8499999999999996},{"$f":"Bilans!F211*BT211+BU211","v":4.9738983333333326},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.7025623616532688}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F217<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F217<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F217<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F217<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F217<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F217<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F217<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F217<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F217<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F217<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F217<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F217<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F217<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F217<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F217<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F217*BT217+BU217","v":4.3901658333333327},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.9289412779638559}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F234<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F234<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F234<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F234<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F234<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F234<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F234<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.14360000000000001},{"$f":"IF(Bilans!F234<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F234<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F234<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F234<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F234<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F234<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F234<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F234<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":1.8499999999999996},{"$f":"Bilans!F234*BT234+BU234","v":5.3604216666666673},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5797958854026573}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F244<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F244<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F244<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F244<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F244<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F244<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F244<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F244<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F244<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F244<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F244<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F244<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F244<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F244<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F244<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F244*BT244+BU244","v":4.1262533333333327},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.0523151171094498}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.22900000000000009},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R250*Bilans!F250+S250","v":14.811816666666667},8.2242122884527299E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D10'!$C$39+'D10'!$C$40)","v":1.2181552464430896},null,13.593661420223578,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC250*Bilans!F250+AD250","v":5.8548499999999999},5.6339122641509434,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.22900000000000009},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ250*Bilans!F250+AK250","v":14.811816666666667},8.2242122884527299E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":13.593661420223578},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU250*Bilans!F250+AV250","v":5.8548499999999999},5.6339122641509434,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.22900000000000009},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB250*Bilans!F250+BC250","v":14.811816666666667},8.2242122884527299E-2,1.2181552464430896,null,{"$f":"BD250-BF250","v":13.593661420223578},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W250<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W250<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W250<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W250<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W250<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM250*Bilans!F250+BN250","v":5.0283703703703697},4.8386205450733746,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F250<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F250<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F250<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F250<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F250*BT250+BU250","v":3.9380366666666666},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.1504045822385072}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D10'!$C$39+'D10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W260<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W260<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W260<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W260<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W260<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.9349814814814807},1.8619633123689721,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F260<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F260<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F260<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F260<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F260*BT260+BU260","v":4.6168441666666666},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.8342339024921799}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.22900000000000009},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R277*Bilans!F277+S277","v":15.379545833333333},5.6645832632761642E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D10'!$C$39+'D10'!$C$40)","v":0.87118717924288669},null,14.508358654090447,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC277*Bilans!F277+AD277","v":6.2787875},6.0418521226415098,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.22900000000000009},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ277*Bilans!F277+AK277","v":15.379545833333333},5.6645832632761642E-2,0.87118717924288669,null,14.508358654090447,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU277*Bilans!F277+AV277","v":6.2787875},6.0418521226415098,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.22900000000000009},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB277*Bilans!F277+BC277","v":15.379545833333333},5.6645832632761642E-2,0.87118717924288669,null,14.508358654090447,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W277<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W277<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W277<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W277<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W277<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM277*Bilans!F277+BN277","v":5.281796296296295},5.0824832285115296,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F277<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F277<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F277<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F277<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F277*BT277+BU277","v":4.1814908333333332},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.0252040314225863}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.22900000000000009},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R286*Bilans!F286+S286","v":14.882425},7.8952382786833572E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D10'!$C$39+'D10'!$C$40)","v":1.1750029153963415},null,13.707422084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC286*Bilans!F286+AD286","v":5.9075749999999996},5.684647641509434,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.22900000000000009},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ286*Bilans!F286+AK286","v":14.882425},7.8952382786833572E-2,1.1750029153963415,null,13.707422084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU286*Bilans!F286+AV286","v":5.9075749999999996},5.684647641509434,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.22900000000000009},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB286*Bilans!F286+BC286","v":14.882425},7.8952382786833572E-2,1.1750029153963415,null,13.707422084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W286<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W286<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W286<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W286<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W286<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM286*Bilans!F286+BN286","v":5.0598888888888878},4.8689496855345897,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F286<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F286<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":9.8199999999999982E-2},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F286<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F286<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F286*BT286+BU286","v":3.9683149999999996},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1339969465688227}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.58333333333333337},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.5166666666666657},{"$f":"R292*Bilans!F292+S292","v":13.752083333333333},0.11953440951297105,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D10'!$C$39+'D10'!$C$40)","v":1.6438471608231706},null,12.108236172510162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"AC292*Bilans!F292+AD292","v":5.3391666666666673},5.1376886792452838,167.63100251265536,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.5572838549300112},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.97666666666666657},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$6,0))))))","v":3.9833333333333343},{"$f":"AJ292*Bilans!F292+AK292","v":12.748916666666668},0.12894014478274654,1.6438471608231706,null,11.105069505843497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.11666666666666654},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9333333333333345},{"$f":"AU292*Bilans!F292+AV292","v":3.9804166666666667},3.8302122641509433,124.97104471698114,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.13702871528035},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.58333333333333337},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.5166666666666657},{"$f":"BB292*Bilans!F292+BC292","v":13.752083333333333},0.11953440951297105,1.6438471608231706,null,12.108236172510162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W292<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W292<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W292<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W292<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W292<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"BM292*Bilans!F292+BN292","v":4.7607777777777773},4.581125786163522,149.47163133364015,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.4754214399846983},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F292<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F292<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F292<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F292<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7200000000000011},{"$f":"Bilans!F292*BT292+BU292","v":3.6354500000000001},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.3293875842119283}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.58333333333333337},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.5166666666666657},{"$f":"R309*Bilans!F309+S309","v":12.862499999999999},0.14439465559743064,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D10'!$C$39+'D10'!$C$40)","v":1.8572762576219515},null,11.005223742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"AC309*Bilans!F309+AD309","v":5.085},4.8931132075471702,183.93713792913027,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.1420977048708547},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.97666666666666657},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$6,0))))))","v":3.9833333333333343},{"$f":"AJ309*Bilans!F309+AK309","v":11.259499999999999},0.16495193015870613,1.8572762576219515,null,9.4022237423780481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.11666666666666654},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9333333333333345},{"$f":"AU309*Bilans!F309+AV309","v":3.8025000000000002},3.6590094339622645,137.54591287620804,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.225527108288835},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.58333333333333337},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.5166666666666657},{"$f":"BB309*Bilans!F309+BC309","v":12.862499999999999},0.14439465559743064,1.8572762576219515,null,11.005223742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W309<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W309<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W309<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W309<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W309<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"BM309*Bilans!F309+BN309","v":4.6048888888888886},4.431119496855346,166.57032108237462,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.095263523390955},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F309<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F309<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F309<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F309<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7200000000000011},{"$f":"Bilans!F309*BT309+BU309","v":3.4798999999999998},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.4335101850694718}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.58333333333333337},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.5166666666666657},{"$f":"R315*Bilans!F315+S315","v":14.320833333333331},0.10525871346253474,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D10'!$C$39+'D10'!$C$40)","v":1.5073924923780493},null,12.813440840955282,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"AC315*Bilans!F315+AD315","v":5.501666666666666},5.2940566037735843,155.93346742751959,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.6207796898205302},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.97666666666666657},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$6,0))))))","v":3.9833333333333343},{"$f":"AJ315*Bilans!F315+AK315","v":13.701166666666664},0.1100192800402435,1.5073924923780493,null,12.193774174288615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.11666666666666654},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9333333333333345},{"$f":"AU315*Bilans!F315+AV315","v":4.0941666666666663},3.9396698113207544,116.04076423377822,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.8968832713607036},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.58333333333333337},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.5166666666666657},{"$f":"BB315*Bilans!F315+BC315","v":14.320833333333331},0.10525871346253474,1.5073924923780493,null,12.813440840955282,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W315<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W315<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W315<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W315<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W315<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"BM315*Bilans!F315+BN315","v":4.8604444444444432},4.6770314465408793,137.75933755729409,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.4942370688886157},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F315<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F315<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F315<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F315<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7200000000000011},{"$f":"Bilans!F315*BT315+BU315","v":3.7348999999999997},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2673624710228535}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"R325*Bilans!F325+S325","v":11.518608333333333},0.19288254698746304,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D10'!$C$39+'D10'!$C$40)","v":2.2217385130843499},null,9.2968698202489826,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC325*Bilans!F325+AD325","v":4.6179416666666668},4.4436797169811326,204.70536778568808,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.336463950059052},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.4899999999999984},{"$f":"AJ325*Bilans!F325+AK325","v":10.410708333333332},0.21340896718532762,2.2217385130843499,null,8.1889698202489818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7280000000000002},{"$f":"AU325*Bilans!F325+AV325","v":3.4354916666666666},3.305850471698113,152.28940422222738,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.582508828957224},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"BB325*Bilans!F325+BC325","v":11.518608333333333},0.19288254698746304,2.2217385130843499,null,9.2968698202489826,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W325<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W325<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W325<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W325<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W325<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM325*Bilans!F325+BN325","v":4.2313518518518514},4.0716781970649887,187.5685098658281,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.463562683726346},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F325<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F325<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F325<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F325<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6135999999999999},{"$f":"Bilans!F325*BT325+BU325","v":3.1815316666666669},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.6617280543668707}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R342*Bilans!F342+S342","v":10.09},0.26844995900714708,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D10'!$C$39+'D10'!$C$40)","v":2.708660086382114},null,7.3813399136178859,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC342*Bilans!F342+AD342","v":4.0352592592592584},3.8829853249475885,222.84471721266038,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":17.588054636725236},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ342*Bilans!F342+AK342","v":9.8453703703703699},0.2751201818200586,2.708660086382114,null,7.1367102839882559,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU342*Bilans!F342+AV342","v":2.9848148148148148},2.8721802935010481,164.83456715038093,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":23.777810259095268},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB342*Bilans!F342+BC342","v":10.09},0.26844995900714708,2.708660086382114,null,7.3813399136178859,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W342<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W342<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W342<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W342<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W342<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM342*Bilans!F342+BN342","v":4.0352592592592584},3.8829853249475885,222.84471721266038,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":17.588054636725236},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F342<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F342<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F342<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F342<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F342*BT342+BU342","v":2.8164740740740739},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.0067282248309932}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R352*Bilans!F352+S352","v":10.09},0.29254998049817899,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D10'!$C$39+'D10'!$C$40)","v":2.9518293032266261},null,7.1381706967733738,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC352*Bilans!F352+AD352","v":3.8576481481481477},3.7120765199161423,234.02777365966151,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.210661222388964},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ352*Bilans!F352+AK352","v":9.7778009259259253},0.30189091858066208,2.9518293032266261,null,6.8259716226992992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU352*Bilans!F352+AV352","v":2.888287037037037},2.7792950733752622,175.22059011325871,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":26.993722866747955},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB352*Bilans!F352+BC352","v":10.09},0.29254998049817899,2.9518293032266261,null,7.1381706967733738,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W352<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W352<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W352<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W352<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W352<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM352*Bilans!F352+BN352","v":3.8576481481481477},3.7120765199161423,234.02777365966151,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.210661222388964},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F352<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F352<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F352<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F352<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F352*BT352+BU352","v":2.7299851851851851},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.1019846330956606}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R358*Bilans!F358+S358","v":10.09},0.26550247436435898,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D10'!$C$39+'D10'!$C$40)","v":2.6789199663363821},null,7.4110800336636178,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC358*Bilans!F358+AD358","v":4.0569814814814809},3.9038878406708588,221.34434669233519,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":17.283063754062642},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ358*Bilans!F358+AK358","v":9.853634259259259},0.27187126047621013,2.6789199663363821,null,7.1747142929228769,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU358*Bilans!F358+AV358","v":2.9966203703703704},2.8835403563941302,163.49223707138111,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":23.398716196015759},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB358*Bilans!F358+BC358","v":10.09},0.26550247436435898,2.6789199663363821,null,7.4110800336636178,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W358<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W358<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W358<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W358<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W358<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM358*Bilans!F358+BN358","v":4.0569814814814809},3.9038878406708588,221.34434669233519,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":17.283063754062642},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F358<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F358<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F358<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F358<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F358*BT358+BU358","v":2.8270518518518517},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.9954781648154332}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"R369*Bilans!F369+S369","v":10.125558333333334},0.25777437713361467,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D10'!$C$39+'D10'!$C$40)","v":2.6101094925050816},null,7.5154488408282525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC369*Bilans!F369+AD369","v":4.1128916666666662},3.9576882075471693,218.06167014924071,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":16.566972132587079},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.4899999999999984},{"$f":"AJ369*Bilans!F369+AK369","v":9.8834583333333317},0.26408868277434083,2.6101094925050816,null,7.2733488408282501,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7280000000000002},{"$f":"AU369*Bilans!F369+AV369","v":3.0303416666666667},2.9159891509433962,160.66588145554536,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":22.485306648925597},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"BB369*Bilans!F369+BC369","v":10.125558333333334},0.25777437713361467,2.6101094925050816,null,7.5154488408282525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W369<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W369<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W369<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W369<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W369<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM369*Bilans!F369+BN369","v":3.9476851851851849},3.7987159329140456,209.30257698777933,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.260282527523767},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F369<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F369<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F369<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F369<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6135999999999999},{"$f":"Bilans!F369*BT369+BU369","v":2.8563016666666665},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.964803120010056}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R370*Bilans!F370+S370","v":10.09},0.27630991805458194,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D10'!$C$39+'D10'!$C$40)","v":2.7879670731707318},null,7.3020329268292681,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"AC370*Bilans!F370+AD370","v":3.9773333333333327},3.8272452830188675,226.7043539585826,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":18.417650589110654},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.7922222222222217},{"$f":"AJ370*Bilans!F370+AK370","v":9.8233333333333324},0.28381069628477085,2.7879670731707318,null,7.0353662601626006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9088888888888889},{"$f":"AU370*Bilans!F370+AV370","v":2.9533333333333331},2.8418867924528302,168.33729266451911,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":24.803544788856463},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB370*Bilans!F370+BC370","v":10.09},0.27630991805458194,2.7879670731707318,null,7.3020329268292681,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W370<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W370<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W370<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W370<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W370<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8955555555555552},{"$f":"BM370*Bilans!F370+BN370","v":3.9773333333333327},3.8272452830188675,226.7043539585826,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":18.417650589110654},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F370<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F370<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":4.9777777777777726E-2},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F370<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F370<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F370*BT370+BU370","v":2.7882666666666664},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.0371456913578054}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"R371*Bilans!F371+S371","v":10.376558333333334},0.24479530282178991,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D10'!$C$39+'D10'!$C$40)","v":2.5401327394563009},null,7.8364255938770331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC371*Bilans!F371+AD371","v":4.2038916666666664},4.0452542452830187,216.30349375531523,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.729642457214078},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.4899999999999984},{"$f":"AJ371*Bilans!F371+AK371","v":9.9784583333333323},0.25456164214976107,2.5401327394563009,null,7.4383255938770318,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7280000000000002},{"$f":"AU371*Bilans!F371+AV371","v":3.1033416666666667},2.986234433962264,159.67672291343763,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.307906105148522},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.0860000000000003},{"$f":"BB371*Bilans!F371+BC371","v":10.376558333333334},0.24479530282178991,2.5401327394563009,null,7.8364255938770331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W371<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W371<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W371<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W371<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W371<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM371*Bilans!F371+BN371","v":3.998796296296296},3.8478983228511527,205.75068966763817,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.536404444200972},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F371<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F371<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F371<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F371<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6135999999999999},{"$f":"Bilans!F371*BT371+BU371","v":2.9149016666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.9051999214461515}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.2545609995956655},{"$f":"SUM(AF7:AF372)/229","v":4.0969230767922706},{"$f":"SUM(AG7:AG372)/Z373","v":3.89479672764408},{"$f":"SUM(AH7:AH372)","v":3414.1371896168571},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4514521238072122},{"$f":"SUM(AX7:AX372)/229","v":3.3243124576028626},{"$f":"SUM(AY7:AY372)/AR373","v":3.0007713429194469},{"$f":"SUM(AZ7:AZ372)","v":4473.2118024836482},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10829.697180531206},{"$f":"SUM(BK7:BK372)","v":18.653695566357992},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9920197024098329},{"$f":"SUM(BP7:BP372)/229","v":3.8411051996496814},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.6448480347581644},{"$f":"SUM(BR7:BR372)","v":3745.1667457995122},null,null,null,{"$f":"SUM(BV7:BV372)","v":1312.9188608400957},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":905.99901532110789},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.5970379749043717}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D08","index":24,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,71,1,78],[1,53,1,69]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4579.5787536400567},null,null,"COP",{"$f":"K13","v":3.6366547022312692},{"$f":"L13","v":2.9695059282095855},{"$f":"M13","v":3.5211072595634345},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99968858618118672},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99968867239041659},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99968867239041659},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.6366547022312692},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.1141381881327757E-4},{"$f":"1-L3","v":3.1132760958341166E-4},{"$f":"1-M3","v":3.1132760958341166E-4}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99968858618118672},null,null,"COP-Inst",{"$f":"K14","v":3.6369662130588587},{"$f":"L14","v":2.9698173527742342},{"$f":"M14","v":3.5214186841280832}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.1141381881327757E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.6369662130588587},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R7*Bilans!F7+S7","v":7.0294166666666671},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.36558835268484097},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D08'!$C$39+'D08'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":4.4595438071646338},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC7*Bilans!F7+AD7","v":4.0137499999999999},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.8622877358490566},{"$f":"AF7*Z7","v":209.19130079613439},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":16.687886285203554},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0999999999999835E-2},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7730000000000006},{"$f":"AJ7*Bilans!F7+AK7","v":6.8696916666666672},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.3740885303443312},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":4.2998188071646339},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU7*Bilans!F7+AV7","v":2.9394500000000003},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.8285273584905664},{"$f":"AX7*AR7","v":153.20021653695355},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":22.786917136619358},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB7*Bilans!F7+BC7","v":7.0294166666666671},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.36558835268484097},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":4.4595438071646338},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W7<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W7<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W7<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W7<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W7<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM7*Bilans!F7+BN7","v":3.9403796296296298},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.7916860587002099},{"$f":"BP7*BJ7","v":205.36733487457178},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":16.998616852440573},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F7<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F7<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F7<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F7<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F7*BT7+BU7","v":2.6705766666666664},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY7","v":3.170990070692568}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R8*Bilans!F8+S8","v":6.8916296296296293},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.43635942841846032},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D08'!$C$39+'D08'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":3.8844020635727188},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC8*Bilans!F8+AD8","v":3.6310740740740743},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6310740740740743},{"$f":"AF8*Z8","v":233.59886259801269},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":21.083731068696153},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ8*Bilans!F8+AK8","v":6.7427962962962962},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.44599116359317126},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":3.7355687302393856},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU8*Bilans!F8+AV8","v":2.7362962962962962},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.7362962962962962},{"$f":"AX8*AR8","v":176.03488375790425},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":27.978179618894188},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB8*Bilans!F8+BC8","v":6.8916296296296293},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.43635942841846032},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":3.8844020635727188},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W8<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W8<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W8<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W8<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W8<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM8*Bilans!F8+BN8","v":3.6310740740740743},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6310740740740743},{"$f":"BP8*BJ8","v":233.59886259801269},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":21.083731068696153},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F8<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F8<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F8<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F8<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F8*BT8+BU8","v":2.5202518518518517},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY8","v":3.3601293008874467}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10844.628653875341},null,{"$f":"F9/F11","v":2926.5689446775568},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R9*Bilans!F9+S9","v":6.8634814814814815},0.45429190712181455,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D08'!$C$39+'D08'!$C$40)","v":3.1180240917174795},null,3.745457389764002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC9*Bilans!F9+AD9","v":3.5369537037037038},3.5369537037037038,236.65705471183381,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":22.511667531944791},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ9*Bilans!F9+AK9","v":6.7106898148148151},0.46463540675565007,3.1180240917174795,null,3.5926657230973356,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU9*Bilans!F9+AV9","v":2.6923148148148148},2.6923148148148148,180.1423902619693,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":29.574077078774021},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB9*Bilans!F9+BC9","v":6.8634814814814815},0.45429190712181455,3.1180240917174795,null,3.745457389764002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W9<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W9<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W9<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W9<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W9<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM9*Bilans!F9+BN9","v":3.5369537037037038},3.5369537037037038,236.65705471183381,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":22.511667531944791},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F9<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F9<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F9<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F9<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F9*BT9+BU9","v":2.4899925925925928},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY9","v":3.4009627651968009}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R10*Bilans!F10+S10","v":6.6834814814814809},0.57253674255534548,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D08'!$C$39+'D08'!$C$40)","v":3.826538716336382},null,2.8569427651450989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC10*Bilans!F10+AD10","v":2.9350787037037041},2.8796998602375967,240.12791680424749,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":34.458404436230794},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ10*Bilans!F10+AK10","v":6.5053773148148153},0.58821164878817023,3.826538716336382,null,2.6788385984784333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU10*Bilans!F10+AV10","v":2.4110648148148148},2.3655730258560452,197.25671087828746,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":41.947494900570845},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB10*Bilans!F10+BC10","v":6.6834814814814809},0.57253674255534548,3.826538716336382,null,2.8569427651450989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W10<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W10<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W10<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W10<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W10<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM10*Bilans!F10+BN10","v":2.9350787037037041},2.8796998602375967,240.12791680424749,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":34.458404436230794},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F10<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F10<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F10<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F10<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F10*BT10+BU10","v":2.2964925925925925},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY10","v":3.6875242360189842}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7055777119476607},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R11*Bilans!F11+S11","v":6.7079259259259256},0.55610642128243171,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D08'!$C$39+'D08'!$C$40)","v":3.7303206808943088},null,2.9776052450316168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC11*Bilans!F11+AD11","v":3.0168148148148148},2.9598937805730263,240.19205943706439,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":32.625212942389332},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ11*Bilans!F11+AK11","v":6.5332592592592595},0.57097392478455722,3.7303206808943088,null,2.8029385783649508,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU11*Bilans!F11+AV11","v":2.4492592592592595},2.4030468204053115,195.00455337458035,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":40.185303115218218},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB11*Bilans!F11+BC11","v":6.7079259259259256},0.55610642128243171,3.7303206808943088,null,2.9776052450316168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W11<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W11<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W11<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W11<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W11<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM11*Bilans!F11+BN11","v":3.0168148148148148},2.9598937805730263,240.19205943706439,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":32.625212942389332},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F11<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F11<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F11<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F11<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F11*BT11+BU11","v":2.3227703703703706},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY11","v":3.6458068352546431}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC45",null,null,null,null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R12*Bilans!F12+S12","v":6.6742962962962959},0.57874166812488381,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D08'!$C$39+'D08'!$C$40)","v":3.8626933720782524},null,2.8116029242180436,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AD8,Bilans!P12-AD8)","v":80.504997289972906},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC12*Bilans!F12+AD12","v":2.9043657407407406},2.8495663871418588,229.40433427445322,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":33.619482321012697},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ12*Bilans!F12+AK12","v":6.4949004629629625},0.59472710846073507,3.8626933720782524,null,2.6322070908847102,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU12*Bilans!F12+AV12","v":2.3967129629629631},2.3514919636617755,198.05962980450315,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":42.62416915235044},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB12*Bilans!F12+BC12","v":6.6742962962962959},0.57874166812488381,3.8626933720782524,null,2.8116029242180436,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W12<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W12<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W12<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W12<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W12<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM12*Bilans!F12+BN12","v":2.9043657407407406},2.8495663871418588,240.01105360437018,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":35.173909852314125},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F12<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F12<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F12<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F12<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F12*BT12+BU12","v":2.2866185185185186},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY12","v":3.7034476999293457}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3768.1937386677246},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.6366547022312692},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9695059282095855},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5211072595634345},null,null,null,null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R13*Bilans!F13+S13","v":6.6862962962962955},0.57063864577521073,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D08'!$C$39+'D08'!$C$40)","v":3.8154590637703252},null,2.8708372325259703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC13*Bilans!F13+AD13","v":2.9444907407407408},2.8889343116701611,240.15358623851654,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":34.242124641213437},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ13*Bilans!F13+AK13","v":6.508587962962963},0.5862191746477341,3.8154590637703252,null,2.6931288991926379,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU13*Bilans!F13+AV13","v":2.4154629629629629},2.3698881900768693,197.00591513354129,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":41.741736675467024},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB13*Bilans!F13+BC13","v":6.6862962962962955},0.57063864577521073,3.8154590637703252,null,2.8708372325259703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W13<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W13<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W13<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W13<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W13<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM13*Bilans!F13+BN13","v":2.9444907407407408},2.8889343116701611,240.15358623851654,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":34.242124641213437},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F13<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F13<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F13<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F13<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F13*BT13+BU13","v":2.2995185185185187},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY13","v":3.682671839702802}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.6369662130588587},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9698173527742342},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5214186841280832},null,null,null,null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R14*Bilans!F14+S14","v":6.7888148148148142},0.50258057519505761,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D08'!$C$39+'D08'!$C$40)","v":3.4119264545223578},null,3.3768883602924564,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC14*Bilans!F14+AD14","v":3.2872870370370371},3.2252627533193574,237.84566443946758,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.208963516243625},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ14*Bilans!F14+AK14","v":6.6255231481481482},0.51496710195269646,3.4119264545223578,null,3.2135966936257905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU14*Bilans!F14+AV14","v":2.5756481481481481},2.5270510132774286,186.35632917250433,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":34.726666032575139},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB14*Bilans!F14+BC14","v":6.7888148148148142},0.50258057519505761,3.4119264545223578,null,3.3768883602924564,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W14<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W14<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W14<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W14<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W14<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM14*Bilans!F14+BN14","v":3.2872870370370371},3.2252627533193574,237.84566443946758,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.208963516243625},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F14<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F14<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F14<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F14<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F14*BT14+BU14","v":2.409725925925926},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY14","v":3.5142469946117725}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8789259864152013},null,null,null,"tylko CO",{"$f":"F11","v":3.7055777119476607},{"$f":"F15","v":2.8789259864152013},{"$f":"F28","v":3.5623854569328186},null,null,null,null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R15*Bilans!F15+S15","v":6.7054074074074066},0.55779370692839358,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D08'!$C$39+'D08'!$C$40)","v":3.7402340542428862},null,2.9651733531645204,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC15*Bilans!F15+AD15","v":3.0083935185185187},2.9516313766596789,240.20203364834418,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":32.809484334804829},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ15*Bilans!F15+AK15","v":6.5303865740740745},0.57274313117875475,3.7402340542428862,null,2.7901525198311883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU15*Bilans!F15+AV15","v":2.4453240740740743},2.3991858839972053,195.24434283819951,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":40.364318605146877},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB15*Bilans!F15+BC15","v":6.7054074074074066},0.55779370692839358,3.7402340542428862,null,2.9651733531645204,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W15<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W15<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W15<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W15<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W15<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM15*Bilans!F15+BN15","v":3.0083935185185187},2.9516313766596789,240.20203364834418,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":32.809484334804829},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F15<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F15<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F15<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F15<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F15*BT15+BU15","v":2.3200629629629632},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY15","v":3.6500613251496667}]
[null,10,null,null,null,null,null,null,null,"tylko CWU",{"$f":"F19","v":3.3484284339009558},{"$f":"F19","v":3.3484284339009558},{"$f":"F19","v":3.3484284339009558},null,null,null,null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R16*Bilans!F16+S16","v":6.9040740740740736},0.4284779982346153,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D08'!$C$39+'D08'!$C$40)","v":2.9582438389227641},null,3.9458302351513095,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC16*Bilans!F16+AD16","v":3.6726851851851854},3.6726851851851854,232.09220505871733,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.475763740841746},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ16*Bilans!F16+AK16","v":6.7569907407407408},0.43780492713809227,2.9582438389227641,null,3.7987469018179767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU16*Bilans!F16+AV16","v":2.7557407407407406},2.7557407407407406,174.14668364950319,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":27.288863946659767},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB16*Bilans!F16+BC16","v":6.9040740740740736},0.4284779982346153,2.9582438389227641,null,3.9458302351513095,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W16<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W16<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W16<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W16<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W16<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM16*Bilans!F16+BN16","v":3.6726851851851854},3.6726851851851854,232.09220505871733,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.475763740841746},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F16<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F16<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F16<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F16<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F16*BT16+BU16","v":2.5336296296296297},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY16","v":3.3423875352535943}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":774.4695355284407},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R17*Bilans!F17+S17","v":6.8848148148148143},0.44068752314590059,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D08'!$C$39+'D08'!$C$40)","v":3.0340519880589429},null,3.8507628267558713,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC17*Bilans!F17+AD17","v":3.6082870370370372},3.6082870370370372,234.38376508581757,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":21.422607536412936},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ17*Bilans!F17+AK17","v":6.735023148148148},0.45048872458488604,3.0340519880589429,null,3.700971160089205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU17*Bilans!F17+AV17","v":2.725648148148148},2.725648148148148,177.05012619692866,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":28.359829615458235},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB17*Bilans!F17+BC17","v":6.8848148148148143},0.44068752314590059,3.0340519880589429,null,3.8507628267558713,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W17<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W17<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W17<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W17<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W17<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM17*Bilans!F17+BN17","v":3.6082870370370372},3.6082870370370372,234.38376508581757,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":21.422607536412936},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F17<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F17<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F17<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F17<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F17*BT17+BU17","v":2.5129259259259258},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY17","v":3.3699250764436899}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4579.5787536400567},null,null,null,null,null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R18*Bilans!F18+S18","v":6.8784444444444439},0.44474110621123653,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D08'!$C$39+'D08'!$C$40)","v":3.0591269912347561},null,3.8193174532096879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC18*Bilans!F18+AD18","v":3.586986111111111},3.586986111111111,235.09176962195124,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.743276884605155},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ18*Bilans!F18+AK18","v":6.7277569444444447},0.45470236462107627,3.0591269912347561,null,3.6686299532096887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU18*Bilans!F18+AV18","v":2.7156944444444444},2.7156944444444444,177.98714378048783,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":28.719295852548363},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB18*Bilans!F18+BC18","v":6.8784444444444439},0.44474110621123653,3.0591269912347561,null,3.8193174532096879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W18<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W18<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W18<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W18<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W18<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM18*Bilans!F18+BN18","v":3.586986111111111},3.586986111111111,235.09176962195124,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.743276884605155},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F18<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F18<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F18<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F18<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F18*BT18+BU18","v":2.5060777777777776},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY18","v":3.3791337875125493}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.3484284339009558},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":4946.8244289494951},null,null,null,null,null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R19*Bilans!F19+S19","v":6.8615555555555554},0.45552424393043167,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D08'!$C$39+'D08'!$C$40)","v":3.1256049066310974},null,3.7359506489244581,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC19*Bilans!F19+AD19","v":3.5305138888888892},3.5305138888888892,236.84857141056918,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":22.612151278483168},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ19*Bilans!F19+AK19","v":6.7084930555555555},0.46591758845791253,3.1256049066310974,null,3.5828881489244582,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU19*Bilans!F19+AV19","v":2.6893055555555558},2.6893055555555558,180.41514605691063,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":29.68517801237714},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB19*Bilans!F19+BC19","v":6.8615555555555554},0.45552424393043167,3.1256049066310974,null,3.7359506489244581,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W19<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W19<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W19<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W19<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W19<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM19*Bilans!F19+BN19","v":3.5305138888888892},3.5305138888888892,236.84857141056918,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":22.612151278483168},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F19<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F19<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F19<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F19<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F19*BT19+BU19","v":2.4879222222222221},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY19","v":3.403792939097297}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5640.6400566966986},null,null,null,null,null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R20*Bilans!F20+S20","v":6.7525185185185181},0.52643997182898949,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D08'!$C$39+'D08'!$C$40)","v":3.5547956586636182},null,3.1977228598548999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC20*Bilans!F20+AD20","v":3.1659212962962964},3.1061869322152345,239.38458406568839,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":29.524867957314388},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ20*Bilans!F20+AK20","v":6.5841226851851848},0.53990422545773631,3.5547956586636182,null,3.0293270265215666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU20*Bilans!F20+AV20","v":2.5189351851851853},2.4714081062194273,190.46406880025913,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":37.108302264445058},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB20*Bilans!F20+BC20","v":6.7525185185185181},0.52643997182898949,3.5547956586636182,null,3.1977228598548999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W20<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W20<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W20<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W20<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W20<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM20*Bilans!F20+BN20","v":3.1659212962962964},3.1061869322152345,239.38458406568839,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":29.524867957314388},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F20<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F20<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F20<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F20<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F20*BT20+BU20","v":2.3707074074074077},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY20","v":3.5720865706849163}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R21*Bilans!F21+S21","v":6.5529999999999999},0.60591701506105933,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D08'!$C$39+'D08'!$C$40)","v":3.9705741996951218},null,2.5824258003048781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$10,0))))))","v":6.6250000000000031E-2},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.8469375000000001},2.4709268867924528,214.31831445283024,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":41.772114161575232},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125000000000001},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.8387499999999992},{"$f":"AJ21*Bilans!F21+AK21","v":6.5286874999999984},0.60817341918955725,3.9705741996951218,null,2.5581133003048766,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$10,0))))))","v":4.4999999999999984E-2},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU21*Bilans!F21+AV21","v":2.2527499999999998},1.9552169811320752,169.5877000754717,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":52.789967045109137},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB21*Bilans!F21+BC21","v":6.3827499999999997},0.62207891578005126,3.9705741996951218,null,2.4121758003048779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W21<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W21<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W21<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W21<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W21<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM21*Bilans!F21+BN21","v":1.8305000000000002},1.5887358490566039,137.80059260377362,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":64.96727575027019},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F21<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F21<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":4.4999999999999984E-2},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F21<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F21<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F21*BT21+BU21","v":2.2527499999999998},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY21","v":3.7591264423585646}]
[null,16,null,null,"3 | 25 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R22*Bilans!F22+S22","v":6.9391851851851847},0.40639349958148796,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D08'!$C$39+'D08'!$C$40)","v":2.8200397516514228},null,4.1191454335337614,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC22*Bilans!F22+AD22","v":3.7900879629629629},3.7900879629629629,227.3302155478772,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":18.83239462846722},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ22*Bilans!F22+AK22","v":6.7970393518518524},0.41489236793709361,2.8200397516514228,null,3.9769996002004295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU22*Bilans!F22+AV22","v":2.8106018518518519},2.8106018518518519,168.58044748419155,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.395426302766221},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB22*Bilans!F22+BC22","v":6.9391851851851847},0.40639349958148796,2.8200397516514228,null,4.1191454335337614,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W22<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W22<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W22<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W22<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W22<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM22*Bilans!F22+BN22","v":3.7900879629629629},3.7900879629629629,227.3302155478772,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":18.83239462846722},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F22<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F22<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F22<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F22<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F22*BT22+BU22","v":2.571374074074074},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY22","v":3.2933256107719884}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R23*Bilans!F23+S23","v":6.8292592592592589},0.47629314071306644,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D08'!$C$39+'D08'!$C$40)","v":3.2527293413363823},null,3.5765299179228767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC23*Bilans!F23+AD23","v":3.4225231481481484},3.4225231481481484,239.72186891373084,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":24.353524821044235},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ23*Bilans!F23+AK23","v":6.6716550925925926},0.48754458919014321,3.2527293413363823,null,3.4189257512562103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU23*Bilans!F23+AV23","v":2.6388425925925927},2.6388425925925927,184.83097138663055,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":31.586007696326721},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB23*Bilans!F23+BC23","v":6.8292592592592589},0.47629314071306644,3.2527293413363823,null,3.5765299179228767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W23<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W23<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W23<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W23<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W23<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM23*Bilans!F23+BN23","v":3.4225231481481484},3.4225231481481484,239.72186891373084,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":24.353524821044235},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F23<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F23<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F23<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F23<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F23*BT23+BU23","v":2.4532037037037036},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY23","v":3.4519644986016456}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R24*Bilans!F24+S24","v":6.6407500000000006},0.58763646658473223,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D08'!$C$39+'D08'!$C$40)","v":3.9023468654725608},null,2.7384031345274398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$10,0))))))","v":6.6250000000000031E-2},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.8792343750000002},2.824909198113208,240.5392268135067,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":35.869381371100957},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125000000000001},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.8387499999999992},{"$f":"AJ24*Bilans!F24+AK24","v":6.6121718749999996},0.59017625966847109,3.9023468654725608,null,2.7098250095274388,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$10,0))))))","v":4.4999999999999984E-2},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU24*Bilans!F24+AV24","v":2.2746875000000002},2.2317688679245289,190.03370383571104,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":45.402436973719908},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB24*Bilans!F24+BC24","v":6.4631875000000001},0.60378054411581916,3.9023468654725608,null,2.5608406345274393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W24<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W24<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W24<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W24<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W24<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM24*Bilans!F24+BN24","v":1.8884583333333338},1.6390393081761008,139.56315770041419,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":61.821424819036039},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F24<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F24<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":4.4999999999999984E-2},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F24<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F24<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F24*BT24+BU24","v":2.2746875000000002},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY24","v":3.7228727431892317}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R25*Bilans!F25+S25","v":6.731481481481481},0.54038646516548128,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D08'!$C$39+'D08'!$C$40)","v":3.6376014831046746},null,3.0938799983768064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC25*Bilans!F25+AD25","v":3.0955787037037039},3.0371715583508041,239.91432990318901,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":30.950274252525233},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ25*Bilans!F25+AK25","v":6.5601273148148147},0.55450165957752606,3.6376014831046746,null,2.9225258317101401,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU25*Bilans!F25+AV25","v":2.486064814814815},2.4391579315164225,192.67562909273752,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":38.538419947447316},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB25*Bilans!F25+BC25","v":6.731481481481481},0.54038646516548128,3.6376014831046746,null,3.0938799983768064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W25<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W25<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W25<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W25<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W25<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM25*Bilans!F25+BN25","v":3.0955787037037039},3.0371715583508041,239.91432990318901,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":30.950274252525233},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F25<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F25<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F25<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F25<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F25*BT25+BU25","v":2.3480925925925926},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY25","v":3.6064898461576838}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10848.350876097564},null,{"$f":"F26/F28","v":3045.2490353017261},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R26*Bilans!F26+S26","v":6.601},0.59585718296254697,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D08'!$C$39+'D08'!$C$40)","v":3.9332532647357725},null,2.6677467352642275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$10,0))))))","v":6.6250000000000031E-2},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.8646041666666666},2.8105550314465413,241.33701364074253,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":36.356888569788744},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125000000000001},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.8387499999999992},{"$f":"AJ26*Bilans!F26+AK26","v":6.5743541666666658},0.59827218994044762,3.9332532647357725,null,2.6411009019308933,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$10,0))))))","v":4.4999999999999984E-2},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU26*Bilans!F26+AV26","v":2.2647500000000003},2.222018867924529,190.80053293327208,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":45.98657444930015},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB26*Bilans!F26+BC26","v":6.4267500000000002},0.6120128003634453,3.9332532647357725,null,2.4934967352642277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W26<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W26<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W26<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W26<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W26<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM26*Bilans!F26+BN26","v":1.8622037037037038},1.6162522711390634,138.78450770131752,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":63.222207276805179},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F26<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F26<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":4.4999999999999984E-2},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F26<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F26<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F26*BT26+BU26","v":2.2647500000000003},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY26","v":3.739208342211394}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R27*Bilans!F27+S27","v":6.7427407407407403},0.5329113206339442,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D08'!$C$39+'D08'!$C$40)","v":3.5932828728404473},null,3.1494578679002929,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC27*Bilans!F27+AD27","v":3.1332268518518518},3.0741093640810626,239.66386419904214,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":30.179420138005884},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ27*Bilans!F27+AK27","v":6.5729699074074075},0.54667569203245514,3.5932828728404473,null,2.9796870345669602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU27*Bilans!F27+AV27","v":2.5036574074074074},2.4564185883997207,191.50742581411603,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":37.768334145859221},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB27*Bilans!F27+BC27","v":6.7427407407407403},0.5329113206339442,3.5932828728404473,null,3.1494578679002929,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W27<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W27<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W27<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W27<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W27<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM27*Bilans!F27+BN27","v":3.1332268518518518},3.0741093640810626,239.66386419904214,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":30.179420138005884},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F27<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F27<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F27<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F27<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F27*BT27+BU27","v":2.3601962962962966},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY27","v":3.5879948232747103}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5623854569328186},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R28*Bilans!F28+S28","v":6.877259259259259},0.445496089736578,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D08'!$C$39+'D08'!$C$40)","v":3.0637921081046748},null,3.8134671511545841,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC28*Bilans!F28+AD28","v":3.5830231481481483},3.5830231481481483,235.22075057226743,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":21.803356956625699},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ28*Bilans!F28+AK28","v":6.7264050925925929},0.45548730204766508,3.0637921081046748,null,3.6626129844879181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU28*Bilans!F28+AV28","v":2.7138425925925929},2.7138425925925929,178.16019187443547,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":28.786464217254125},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB28*Bilans!F28+BC28","v":6.877259259259259},0.445496089736578,3.0637921081046748,null,3.8134671511545841,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W28<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W28<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W28<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W28<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W28<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM28*Bilans!F28+BN28","v":3.5830231481481483},3.5830231481481483,235.22075057226743,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":21.803356956625699},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F28<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F28<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F28<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F28<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F28*BT28+BU28","v":2.5048037037037036},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY28","v":3.3808525915629954}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R29*Bilans!F29+S29","v":7.4872916666666667},0.26542526708535263,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D08'!$C$39+'D08'!$C$40)","v":1.987316390370935},null,5.4999752762957321,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC29*Bilans!F29+AD29","v":4.6381250000000005},4.4631014150943402,181.26940825471704,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.829239720722232},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0999999999999835E-2},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7730000000000006},{"$f":"AJ29*Bilans!F29+AK29","v":7.040354166666666},0.28227505936847663,1.987316390370935,null,5.0530377762957315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.5138750000000001},3.3812759433962265,137.33093479176259,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.29401087963425},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB29*Bilans!F29+BC29","v":7.4872916666666667},0.26542526708535263,1.987316390370935,null,5.4999752762957321,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W29<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W29<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W29<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W29<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W29<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM29*Bilans!F29+BN29","v":4.4352546296296298},4.2678865303983233,173.34073190609507,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.324573598127124},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F29<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F29<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F29<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F29<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F29*BT29+BU29","v":3.188391666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY29","v":2.6560012000898849}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R30*Bilans!F30+S30","v":7.2086250000000005},0.32486989855690313,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D08'!$C$39+'D08'!$C$40)","v":2.341865272484756},null,4.8667597275152445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC30*Bilans!F30+AD30","v":4.2581249999999997},4.097441037735849,200.20176860446389,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.190230355883479},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0999999999999835E-2},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7730000000000006},{"$f":"AJ30*Bilans!F30+AK30","v":6.9364875000000001},0.33761543900781998,2.341865272484756,null,4.5946222275152442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.1642750000000004},3.0448683962264154,148.77286396028535,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":19.095614203615785},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB30*Bilans!F30+BC30","v":7.2086250000000005},0.32486989855690313,2.341865272484756,null,4.8667597275152445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W30<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W30<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W30<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W30<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W30<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM30*Bilans!F30+BN30","v":4.1340694444444441},3.9780668238993706,194.36912122388401,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":14.616052160262242},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F30<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F30<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F30<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F30<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F30*BT30+BU30","v":2.8732449999999998},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY30","v":2.9473198745750033}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R31*Bilans!F31+S31","v":7.0917500000000002},0.35119200094665132,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D08'!$C$39+'D08'!$C$40)","v":2.4905658727134146},null,4.6011841272865857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC31*Bilans!F31+AD31","v":4.0987499999999999},3.9440801886792451,206.34734928209849,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.78535609458565},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0999999999999835E-2},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7730000000000006},{"$f":"AJ31*Bilans!F31+AK31","v":6.892925},0.36132206178268506,2.4905658727134146,null,4.4023591272865854,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.0176500000000006},2.9037764150943404,151.92048272305573,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":21.440600564241354},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB31*Bilans!F31+BC31","v":7.0917500000000002},0.35119200094665132,2.4905658727134146,null,4.6011841272865857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W31<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W31<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W31<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W31<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W31<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM31*Bilans!F31+BN31","v":4.0077500000000006},3.8565141509433967,201.7660479622642,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.143778502322483},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F31<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F31<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F31<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F31<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F31*BT31+BU31","v":2.7410700000000001},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY31","v":3.0894402890197097}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R37*Bilans!F37+S37","v":6.9048148148148147},0.4280097613245441,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D08'!$C$39+'D08'!$C$40)","v":2.955328140879065},null,3.9494866739357497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC37*Bilans!F37+AD37","v":3.6751620370370373},3.6751620370370373,231.9995336833785,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":20.440009334126231},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ37*Bilans!F37+AK37","v":6.7578356481481485},0.43731873557607376,2.955328140879065,null,3.8025075072690835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU37*Bilans!F37+AV37","v":2.756898148148148},2.756898148148148,174.03289387985546,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":27.248139867598276},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB37*Bilans!F37+BC37","v":6.9048148148148147},0.4280097613245441,2.955328140879065,null,3.9494866739357497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W37<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W37<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W37<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W37<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W37<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM37*Bilans!F37+BN37","v":3.6751620370370373},3.6751620370370373,231.9995336833785,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":20.440009334126231},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F37<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F37<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F37<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F37<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F37*BT37+BU37","v":2.5344259259259259},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY37","v":3.3413373839006262}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R44*Bilans!F44+S44","v":6.8768148148148143},0.44577927565051734,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D08'!$C$39+'D08'!$C$40)","v":3.0655415269308945},null,3.8112732878839197,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC44*Bilans!F44+AD44","v":3.581537037037037},3.581537037037037,235.26889674435412,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":21.825921261594171},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ44*Bilans!F44+AK44","v":6.7258981481481479},0.45578173493081142,3.0655415269308945,null,3.6603566212172534,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU44*Bilans!F44+AV44","v":2.7131481481481483},2.7131481481481483,178.22498131887988,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":28.81167599314789},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB44*Bilans!F44+BC44","v":6.8768148148148143},0.44577927565051734,3.0655415269308945,null,3.8112732878839197,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W44<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W44<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W44<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W44<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W44<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM44*Bilans!F44+BN44","v":3.581537037037037},3.581537037037037,235.26889674435412,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":21.825921261594171},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F44<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F44<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F44<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F44<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F44*BT44+BU44","v":2.5043259259259258},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY44","v":3.3814975939652263}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R61*Bilans!F61+S61","v":6.8393333333333333},0.46979371984726676,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D08'!$C$39+'D08'!$C$40)","v":3.2130758479420729},null,3.6262574853912604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC61*Bilans!F61+AD61","v":3.4562083333333335},3.4562083333333335,238.89413157317074,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":23.798666156606952},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ61*Bilans!F61+AK61","v":6.6831458333333336},0.48077296651470736,3.2130758479420729,null,3.4700699853912607,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU61*Bilans!F61+AV61","v":2.6545833333333335},2.6545833333333335,183.48557695121954,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":30.985332899456758},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB61*Bilans!F61+BC61","v":6.8393333333333333},0.46979371984726676,3.2130758479420729,null,3.6262574853912604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W61<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W61<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W61<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W61<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W61<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM61*Bilans!F61+BN61","v":3.4562083333333335},3.4562083333333335,238.89413157317074,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":23.798666156606952},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F61<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F61<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F61<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F61<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F61*BT61+BU61","v":2.4640333333333335},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY61","v":3.4367928300577324}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R71*Bilans!F71+S71","v":7.1609583333333333},0.33550143429969675,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D08'!$C$39+'D08'!$C$40)","v":2.4025117917936991},null,4.7584465415396338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC71*Bilans!F71+AD71","v":4.1931250000000002},4.034893867924529,202.83627980556841,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.826149211046438},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0999999999999835E-2},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7730000000000006},{"$f":"AJ71*Bilans!F71+AK71","v":6.9187208333333334},0.34724797396344809,2.4025117917936991,null,4.5162090415396339,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.1044750000000003},2.9873250000000002,150.17443070487809,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":20.02525287224703},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB71*Bilans!F71+BC71","v":7.1609583333333333},0.33550143429969675,2.4025117917936991,null,4.7584465415396338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W71<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W71<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W71<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W71<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W71<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM71*Bilans!F71+BN71","v":4.0825509259259256},3.9284924004192869,197.48742094060952,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.227708861088949},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F71<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F71<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F71<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F71<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F71*BT71+BU71","v":2.8193383333333335},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY71","v":3.0036735899699596}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R77*Bilans!F77+S77","v":7.0285000000000002},0.36580196894351741,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D08'!$C$39+'D08'!$C$40)","v":2.5710391387195122},null,4.457460861280488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC77*Bilans!F77+AD77","v":4.0125000000000002},3.8610849056603778,209.2308726184998,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":16.701444084795988},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0999999999999835E-2},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7730000000000006},{"$f":"AJ77*Bilans!F77+AK77","v":6.8693499999999998},0.3742769168435896,2.5710391387195122,null,4.2983108612804877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU77*Bilans!F77+AV77","v":2.9383000000000004},2.8274207547169814,153.21696523736773,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":22.807250583753834},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB77*Bilans!F77+BC77","v":7.0285000000000002},0.36580196894351741,2.5710391387195122,null,4.457460861280488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W77<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W77<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W77<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W77<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W77<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM77*Bilans!F77+BN77","v":3.9393888888888888},3.7907327044025156,205.41851085503913,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":17.01140615471083},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F77<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F77<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F77<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F77<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F77*BT77+BU77","v":2.66954},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY77","v":3.1722214662538324}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R94*Bilans!F94+S94","v":6.9313333333333329},0.41131280430623751,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D08'!$C$39+'D08'!$C$40)","v":2.8509461509146341},null,4.0803871824186988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC94*Bilans!F94+AD94","v":3.7638333333333334},3.7638333333333334,228.46064409756099,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":19.190999316343074},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ94*Bilans!F94+AK94","v":6.7880833333333337},0.41999280369981229,2.8509461509146341,null,3.9371371824186996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU94*Bilans!F94+AV94","v":2.7983333333333333},2.7983333333333333,169.85583024390246,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":25.812408431267158},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB94*Bilans!F94+BC94","v":6.9313333333333329},0.41131280430623751,2.8509461509146341,null,4.0803871824186988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W94<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W94<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W94<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W94<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W94<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM94*Bilans!F94+BN94","v":3.7638333333333334},3.7638333333333334,228.46064409756099,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":19.190999316343074},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F94<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F94<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F94<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F94<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F94*BT94+BU94","v":2.5629333333333335},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY94","v":3.304171818628364}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R104*Bilans!F104+S104","v":8.2498124999999991},0.17105533694686709,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D08'!$C$39+'D08'!$C$40)","v":1.4111744569359759},null,6.838638043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC104*Bilans!F104+AD104","v":5.2192499999999997},5.0222971698113206,136.69124959549012,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.4488587160336337},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ104*Bilans!F104+AK104","v":8.2498124999999991},0.17105533694686709,1.4111744569359759,null,6.838638043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU104*Bilans!F104+AV104","v":5.2192499999999997},5.0222971698113206,136.69124959549012,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.4488587160336337},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB104*Bilans!F104+BC104","v":8.2498124999999991},0.17105533694686709,1.4111744569359759,null,6.838638043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W104<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W104<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W104<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W104<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W104<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM104*Bilans!F104+BN104","v":4.9946805555555551},4.8062020440251567,130.80981491003223,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.7388105163643965},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F104<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F104<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F104<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F104<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F104*BT104+BU104","v":3.5369924999999993},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY104","v":2.3942295871487587}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F116<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F116<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F116<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F116<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F116<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F116<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F116<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F116<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F116<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F116<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F116<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F116<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F116<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F116<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F116<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F116*BT116+BU116","v":3.5004874999999998},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY116","v":2.4191979240100858}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F119<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F119<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F119<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F119<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F119<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F119<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F119<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F119<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F119<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F119<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F119<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F119<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F119<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F119<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F119<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F119*BT119+BU119","v":3.7876849999999993},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY119","v":2.2357646142758063}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F136<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F136<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F136<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F136<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F136<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F136<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F136<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F136<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F136<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F136<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F136<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F136<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F136<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F136<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F136<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F136*BT136+BU136","v":3.9463699999999999},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY136","v":2.145863690688723}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F142<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F142<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F142<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F142<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F142<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F142<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F142<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F142<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F142<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F142<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F142<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F142<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F142<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F142<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F142<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F142*BT142+BU142","v":3.8033299999999994},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY142","v":2.2265677953328415}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F152<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F152<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F152<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F152<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F152<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F152<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F152<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F152<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F152<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F152<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F152<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F152<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F152<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F152<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F152<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F152*BT152+BU152","v":4.0666874999999996},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY152","v":2.0823759123422336}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F169<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F169<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F169<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F169<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F169<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F169<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F169<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F169<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F169<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F169<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F169<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F169<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F169<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F169<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F169<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F169*BT169+BU169","v":4.2141975},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY169","v":2.0094862884388442}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F175<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F175<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F175<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F175<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F175<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F175<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F175<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F175<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F175<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F175<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F175<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F175<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F175<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F175<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F175<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F175*BT175+BU175","v":3.9299799999999996},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY175","v":2.1548130252630435}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F185<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F185<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F185<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F185<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F185<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F185<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F185<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F185<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F185<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F185<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F185<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F185<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F185<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F185<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F185<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F185*BT185+BU185","v":4.3643149999999995},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY185","v":1.940366837183672}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F201<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F201<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F201<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F201<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F201<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F201<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F201<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F201<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F201<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F201<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F201<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F201<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F201<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F201<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F201<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F201*BT201+BU201","v":4.2670924999999995},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY201","v":1.9845766392510256}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F211<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F211<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F211<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F211<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F211<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F211<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F211<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.11680000000000001},{"$f":"IF(Bilans!F211<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F211<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F211<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F211<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F211<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F211<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F211<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F211<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.0379999999999994},{"$f":"Bilans!F211*BT211+BU211","v":4.5788866666666665},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY211","v":1.8494391124967617}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F217<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F217<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F217<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F217<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F217<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F217<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F217<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F217<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F217<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F217<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F217<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F217<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F217<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F217<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F217<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F217*BT217+BU217","v":4.0719024999999984},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY217","v":2.0797089549720944}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F234<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F234<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F234<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F234<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F234<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F234<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F234<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.11680000000000001},{"$f":"IF(Bilans!F234<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F234<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F234<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F234<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F234<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F234<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F234<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F234<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.0379999999999994},{"$f":"Bilans!F234*BT234+BU234","v":4.8932733333333331},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY234","v":1.7306149720548187}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F244<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F244<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F244<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F244<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F244<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F244<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F244<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F244<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F244<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F244<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F244<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F244<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F244<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F244<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F244<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F244*BT244+BU244","v":3.8316399999999993},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY244","v":2.2101168410976131}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R250*Bilans!F250+S250","v":8.5739166666666655},0.14207687032683505,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D08'!$C$39+'D08'!$C$40)","v":1.2181552464430896},null,7.3557614202235762,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC250*Bilans!F250+AD250","v":5.4123333333333337},5.208094339622642,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ250*Bilans!F250+AK250","v":8.5739166666666655},0.14207687032683505,1.2181552464430896,null,{"$f":"AL250-AN250","v":7.3557614202235762},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU250*Bilans!F250+AV250","v":5.4123333333333337},5.208094339622642,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB250*Bilans!F250+BC250","v":8.5739166666666655},0.14207687032683505,1.2181552464430896,null,{"$f":"BD250-BF250","v":7.3557614202235762},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W250<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W250<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W250<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W250<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W250<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM250*Bilans!F250+BN250","v":5.1586481481481474},4.9639821802935007,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F250<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F250<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F250<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F250<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F250*BT250+BU250","v":3.6602899999999998},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY250","v":2.3135795505337708}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D08'!$C$39+'D08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W260<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W260<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W260<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W260<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W260<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.2504675925925928},2.1655442872117403,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F260<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F260<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F260<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F260<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F260*BT260+BU260","v":4.2782675000000001},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY260","v":1.9793928483955843}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R277*Bilans!F277+S277","v":9.1565208333333317},9.5143908379635114E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D08'!$C$39+'D08'!$C$40)","v":0.87118717924288669},null,8.2853336540904454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC277*Bilans!F277+AD277","v":5.7594166666666666},5.542080188679245,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ277*Bilans!F277+AK277","v":9.1565208333333317},9.5143908379635114E-2,0.87118717924288669,null,8.2853336540904454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU277*Bilans!F277+AV277","v":5.7594166666666666},5.542080188679245,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB277*Bilans!F277+BC277","v":9.1565208333333317},9.5143908379635114E-2,0.87118717924288669,null,8.2853336540904454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W277<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W277<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W277<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W277<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W277<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM277*Bilans!F277+BN277","v":5.4533935185185172},5.2476050838574411,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F277<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F277<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F277<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F277<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F277*BT277+BU277","v":3.8819274999999993},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY277","v":2.1814864118465009}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R286*Bilans!F286+S286","v":8.646374999999999},0.1358954377292613,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D08'!$C$39+'D08'!$C$40)","v":1.1750029153963415},null,7.471372084603658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC286*Bilans!F286+AD286","v":5.4555000000000007},5.2496320754716992,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ286*Bilans!F286+AK286","v":8.646374999999999},0.1358954377292613,1.1750029153963415,null,7.471372084603658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU286*Bilans!F286+AV286","v":5.4555000000000007},5.2496320754716992,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB286*Bilans!F286+BC286","v":8.646374999999999},0.1358954377292613,1.1750029153963415,null,7.471372084603658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W286<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W286<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W286<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W286<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W286<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM286*Bilans!F286+BN286","v":5.1953055555555547},4.9992562893081756,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F286<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F286<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":8.9400000000000007E-2},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F286<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F286<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F286*BT286+BU286","v":3.6878549999999999},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY286","v":2.296286620006279}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.2333333333333343},{"$f":"R292*Bilans!F292+S292","v":7.908666666666667},0.20785389372289942,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D08'!$C$39+'D08'!$C$40)","v":1.6438471608231706},null,6.2648195058434961,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"AC292*Bilans!F292+AD292","v":4.9865000000000004},4.7983301886792455,156.55851300690293,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.0917673816866511},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.58333333333333359},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$6,0))))))","v":2.9766666666666648},{"$f":"AJ292*Bilans!F292+AK292","v":8.2120833333333358},0.2001741938188446,1.6438471608231706,null,6.568236172510165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$10,0))))))","v":8.66666666666666E-2},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.9733333333333336},{"$f":"AU292*Bilans!F292+AV292","v":3.7511666666666663},3.6096132075471696,117.77340326369075,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.756546331927087},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.2333333333333343},{"$f":"BB292*Bilans!F292+BC292","v":7.908666666666667},0.20785389372289942,1.6438471608231706,null,6.2648195058434961,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W292<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W292<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W292<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W292<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W292<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"BM292*Bilans!F292+BN292","v":4.7970277777777781},4.6160078616352207,150.60975348274278,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.4113746924084793},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F292<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F292<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":7.7333333333333101E-2},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F292<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F292<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F292*BT292+BU292","v":3.4007333333333336},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY292","v":2.4901605809599663}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.2333333333333343},{"$f":"R309*Bilans!F309+S309","v":7.6239999999999997},0.24360916285702408,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D08'!$C$39+'D08'!$C$40)","v":1.8572762576219515},null,5.7667237423780477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"AC309*Bilans!F309+AD309","v":4.7729999999999997},4.5928867924528296,172.65131943672344,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.7396955435299208},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.58333333333333359},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$6,0))))))","v":2.9766666666666648},{"$f":"AJ309*Bilans!F309+AK309","v":7.3224999999999998},0.25363963914263593,1.8572762576219515,null,5.4652237423780488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$10,0))))))","v":8.66666666666666E-2},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.9733333333333336},{"$f":"AU309*Bilans!F309+AV309","v":3.6189999999999998},3.4824339622641509,130.90826001288542,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.845417747794501},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.2333333333333343},{"$f":"BB309*Bilans!F309+BC309","v":7.6239999999999997},0.24360916285702408,1.8572762576219515,null,5.7667237423780477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W309<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W309<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W309<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W309<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W309<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"BM309*Bilans!F309+BN309","v":4.6157222222222218},4.4415440251572322,166.96218978002761,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.07156942968874},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F309<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F309<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":7.7333333333333101E-2},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F309<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F309<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F309*BT309+BU309","v":3.2828000000000004},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY309","v":2.5796186465892696}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.2333333333333343},{"$f":"R315*Bilans!F315+S315","v":8.0906666666666656},0.1863125196578011,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D08'!$C$39+'D08'!$C$40)","v":1.5073924923780493},null,6.5832741742886167,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"AC315*Bilans!F315+AD315","v":5.1229999999999993},4.929679245283018,145.20093673999082,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.1101547778312089},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.58333333333333359},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$6,0))))))","v":2.9766666666666648},{"$f":"AJ315*Bilans!F315+AK315","v":8.7808333333333337},0.17166850060298558,1.5073924923780493,null,7.2734408409552849,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$10,0))))))","v":8.66666666666666E-2},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.9733333333333336},{"$f":"AU315*Bilans!F315+AV315","v":3.8356666666666661},3.6909245283018861,108.71411146249426,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.4964776901440739},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.2333333333333343},{"$f":"BB315*Bilans!F315+BC315","v":8.0906666666666656},0.1863125196578011,1.5073924923780493,null,6.5832741742886167,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W315<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W315<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W315<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W315<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W315<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"BM315*Bilans!F315+BN315","v":4.9129444444444443},4.7275503144654083,139.24734247215835,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.4141532310667628},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F315<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F315<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":7.7333333333333101E-2},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F315<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F315<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F315*BT315+BU315","v":3.4761333333333329},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY315","v":2.436147086712225}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R325*Bilans!F325+S325","v":7.3030416666666671},0.30422098277558091,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D08'!$C$39+'D08'!$C$40)","v":2.2217385130843499},null,5.0813031535823168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC325*Bilans!F325+AD325","v":4.3868749999999999},4.2213325471698111,194.46258206051547,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.986253516297811},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0999999999999835E-2},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7730000000000006},{"$f":"AJ325*Bilans!F325+AK325","v":6.9716791666666662},0.31868054452462974,2.2217385130843499,null,4.7499406535823159,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.2827250000000001},3.1588485849056607,145.51752208453757,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.354201431526842},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB325*Bilans!F325+BC325","v":7.3030416666666671},0.30422098277558091,2.2217385130843499,null,5.0813031535823168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W325<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W325<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W325<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W325<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W325<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM325*Bilans!F325+BN325","v":4.2361157407407406},4.076262316561845,187.77968482157291,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.448421710108224},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F325<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F325<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F325<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F325<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F325*BT325+BU325","v":2.9800216666666666},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY325","v":2.8417149404472752}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R342*Bilans!F342+S342","v":6.9674814814814816},0.38875741450929224,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D08'!$C$39+'D08'!$C$40)","v":2.708660086382114},null,4.2588213950993676,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC342*Bilans!F342+AD342","v":3.8847037037037038},3.7381111111111114,214.53037901355015,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":18.269697186309909},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ342*Bilans!F342+AK342","v":6.8293148148148148},0.39662252507473,2.708660086382114,null,4.1206547284327009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU342*Bilans!F342+AV342","v":2.8548148148148149},2.7470859538784067,157.65539689727461,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":24.860582885060818},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB342*Bilans!F342+BC342","v":6.9674814814814816},0.38875741450929224,2.708660086382114,null,4.2588213950993676,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W342<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W342<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W342<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W342<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W342<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM342*Bilans!F342+BN342","v":3.8847037037037038},3.7381111111111114,214.53037901355015,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":18.269697186309909},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F342<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F342<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F342<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F342<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F342*BT342+BU342","v":2.6017925925925924},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY342","v":3.2548221242281379}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R352*Bilans!F352+S352","v":6.9057037037037032},0.42744800962767709,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D08'!$C$39+'D08'!$C$40)","v":2.9518293032266261},null,3.9538744004770772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC352*Bilans!F352+AD352","v":3.6781342592592594},3.6781342592592594,231.88788466440832,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.39716760929732},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ352*Bilans!F352+AK352","v":6.7588495370370376},0.43673546615459308,2.9518293032266261,null,3.8070202338104115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU352*Bilans!F352+AV352","v":2.7582870370370371},2.7582870370370371,173.89613897470642,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":27.199316085754553},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB352*Bilans!F352+BC352","v":6.9057037037037032},0.42744800962767709,2.9518293032266261,null,3.9538744004770772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W352<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W352<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W352<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W352<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W352<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM352*Bilans!F352+BN352","v":3.6781342592592594},3.6781342592592594,231.88788466440832,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.39716760929732},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F352<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F352<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F352<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F352<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F352*BT352+BU352","v":2.5353814814814815},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY352","v":3.3400780730144768}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R358*Bilans!F358+S358","v":6.9750370370370369},0.38407250773171159,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D08'!$C$39+'D08'!$C$40)","v":2.6789199663363821},null,4.2961170707006548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC358*Bilans!F358+AD358","v":3.9099675925925927},3.7624216457023061,213.32343426289822,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":17.932903005726249},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ358*Bilans!F358+AK358","v":6.8379328703703708},0.3917733644248661,2.6789199663363821,null,4.1590129040339887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU358*Bilans!F358+AV358","v":2.8666203703703705},2.7584460167714888,156.39958328399041,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":24.459837904674043},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB358*Bilans!F358+BC358","v":6.9750370370370369},0.38407250773171159,2.6789199663363821,null,4.2961170707006548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W358<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W358<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W358<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W358<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W358<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM358*Bilans!F358+BN358","v":3.9099675925925927},3.7624216457023061,213.32343426289822,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":17.932903005726249},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F358<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F358<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F358<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F358<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F358*BT358+BU358","v":2.6099148148148146},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY358","v":3.2446929091147849}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R369*Bilans!F369+S369","v":6.9977916666666671},0.37299045425117422,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D08'!$C$39+'D08'!$C$40)","v":2.6101094925050816},null,4.3876821741615855,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC369*Bilans!F369+AD369","v":3.9706250000000001},3.8207900943396229,210.51882451794759,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.160563293188421},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0999999999999835E-2},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7730000000000006},{"$f":"AJ369*Bilans!F369+AK369","v":6.8579041666666667},0.38059871194930156,2.6101094925050816,null,4.2477946741615851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU369*Bilans!F369+AV369","v":2.8997750000000004},2.7903495283018871,153.7433588834331,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":23.49774090266185},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB369*Bilans!F369+BC369","v":6.9977916666666671},0.37299045425117422,2.6101094925050816,null,4.3876821741615855,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W369<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W369<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W369<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W369<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W369<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM369*Bilans!F369+BN369","v":3.906199074074074},3.7587953354297694,207.10302217085959,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.443596789077564},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F369<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F369<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F369<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F369<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F369*BT369+BU369","v":2.6348116666666668},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY369","v":3.2140331698685318}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"R370*Bilans!F370+S370","v":6.9473333333333329},0.40130031760446194,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D08'!$C$39+'D08'!$C$40)","v":2.7879670731707318},null,4.1593662601626011,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC370*Bilans!F370+AD370","v":3.8173333333333335},3.8173333333333335,226.11722614634149,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":18.465473194585247},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0555555555555581E-2},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7738888888888891},{"$f":"AJ370*Bilans!F370+AK370","v":6.8063333333333338},0.40961365490534279,2.7879670731707318,null,4.018366260162602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$10,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU370*Bilans!F370+AV370","v":2.8233333333333333},2.8233333333333333,167.23829073170731,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":24.966540616811127},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.9188888888888886},{"$f":"BB370*Bilans!F370+BC370","v":6.9473333333333329},0.40130031760446194,2.7879670731707318,null,4.1593662601626011,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W370<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W370<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W370<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W370<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W370<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM370*Bilans!F370+BN370","v":3.8173333333333335},3.8173333333333335,226.11722614634149,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":18.465473194585247},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F370<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F370<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":3.8222222222222206E-2},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F370<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F370<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F370*BT370+BU370","v":2.5801333333333334},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY370","v":3.2821451448335703}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R371*Bilans!F371+S371","v":7.0527916666666668},0.36015989972617946,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D08'!$C$39+'D08'!$C$40)","v":2.5401327394563009},null,4.5126589272103654,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC371*Bilans!F371+AD371","v":4.0456250000000002},3.8929599056603776,208.16017426484126,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.344993133453656},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$5,0))))))","v":4.0999999999999835E-2},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7730000000000006},{"$f":"AJ371*Bilans!F371+AK371","v":6.8784041666666669},0.36929099801462684,2.5401327394563009,null,4.3382714272103655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU371*Bilans!F371+AV371","v":2.9687750000000004},2.8567457547169814,152.75284322029455,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":22.273736758605299},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB371*Bilans!F371+BC371","v":7.0527916666666668},0.36015989972617946,2.5401327394563009,null,4.5126589272103654,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W371<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W371<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W371<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W371<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W371<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM371*Bilans!F371+BN371","v":3.9656435185185188},3.8159965932914051,204.04487462062181,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.674648776860213},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F371<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F371<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F371<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F371<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F371*BT371+BU371","v":2.6970116666666666},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY371","v":3.1399093291611972}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10844.628653875341},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9953419416141043},{"$f":"SUM(AF7:AF372)/229","v":3.8770117366851902},{"$f":"SUM(AG7:AG372)/Z373","v":3.7055777119476607},{"$f":"SUM(AH7:AH372)","v":3608.5891771855904},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.2587388334142005},{"$f":"SUM(AX7:AX372)/229","v":3.1599374191163219},{"$f":"SUM(AY7:AY372)/AR373","v":2.8789259864152013},{"$f":"SUM(AZ7:AZ372)","v":4669.6504802422323},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10848.350876097564},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9421054253598578},{"$f":"SUM(BP7:BP372)/229","v":3.8269747785925503},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5623854569328186},{"$f":"SUM(BR7:BR372)","v":3975.8348524950293},null,null,null,{"$f":"SUM(BV7:BV372)","v":1222.1763783738488},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":970.98957645446603},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.3484284339009558}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D06","index":25,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,71,1,78],[1,53,1,69]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4953.9869026444703},null,null,"COP",{"$f":"K13","v":3.4144510503762073},{"$f":"L13","v":2.9217508538820041},{"$f":"M13","v":3.254060976467724},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99968867239041659},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99968867239041659},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99968867239041659},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.4144510503762073},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.1132760958341166E-4},{"$f":"1-L3","v":3.1132760958341166E-4},{"$f":"1-M3","v":3.1132760958341166E-4}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99968867239041659},null,null,"COP-Inst",{"$f":"K14","v":3.4147624749408561},{"$f":"L14","v":2.9220622784466528},{"$f":"M14","v":3.2543724010323727}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.1132760958341166E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.4147624749408561},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"R7*Bilans!F7+S7","v":5.5944666666666665},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.45935975895861975},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D06'!$C$39+'D06'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":3.0245938071646337},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC7*Bilans!F7+AD7","v":3.73665},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.73665},{"$f":"AF7*Z7","v":202.38644233170734},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.248984661818838},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$5,0))))))","v":-7.4000000000000024E-2},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5779999999999994},{"$f":"AJ7*Bilans!F7+AK7","v":5.403483333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.47559559287410891},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":2.8336104738313002},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.6280000000000001},{"$f":"AU7*Bilans!F7+AV7","v":2.9251499999999999},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.9251499999999999},{"$f":"AX7*AR7","v":158.43354389268293},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":22.034226804295631},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"BB7*Bilans!F7+BC7","v":5.5944666666666665},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.45935975895861975},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":3.0245938071646337},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W7<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W7<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W7<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W7<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W7<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM7*Bilans!F7+BN7","v":3.5207314814814814},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.5207314814814814},{"$f":"BP7*BJ7","v":190.69174767299006},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":18.3068259751136},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F7<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F7<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F7<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F7<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F7*BT7+BU7","v":2.6388566666666669},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.2091065043408653}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R8*Bilans!F8+S8","v":5.5369259259259254},0.54312223177412655,{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D06'!$C$39+'D06'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":2.5296983598690148},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC8*Bilans!F8+AD8","v":3.4087037037037033},3.3443885394828792,{"$f":"AF8*Z8","v":215.15544518552608},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":22.891057173676991},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ8*Bilans!F8+AK8","v":5.4238518518518521},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.55444500480413383},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":2.4166242857949416},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU8*Bilans!F8+AV8","v":2.6863333333333332},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6356477987421387},{"$f":"AX8*AR8","v":169.55983696149718},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":29.046593139200645},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB8*Bilans!F8+BC8","v":5.5369259259259254},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.54312223177412655},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":2.5296983598690148},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W8<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W8<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W8<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W8<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W8<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM8*Bilans!F8+BN8","v":3.4087037037037033},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.3443885394828792},{"$f":"BP8*BJ8","v":215.15544518552608},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":22.891057173676991},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F8<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F8<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F8<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F8<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F8*BT8+BU8","v":2.4539777777777778},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.4508756231247815}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":3143.7396676693311},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R9*Bilans!F9+S9","v":5.5360462962962957},0.5632221850824275,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D06'!$C$39+'D06'!$C$40)","v":3.1180240917174795},null,2.4180222045788162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC9*Bilans!F9+AD9","v":3.3339351851851848},3.2710307477288612,218.86418864311162,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":24.341784591582368},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ9*Bilans!F9+AK9","v":5.4220925925925929},0.57505917475057078,3.1180240917174795,null,2.3040685008751134,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU9*Bilans!F9+AV9","v":2.6309166666666663},2.5812767295597485,172.7128482270287,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":30.846257180352239},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB9*Bilans!F9+BC9","v":5.5360462962962957},0.5632221850824275,3.1180240917174795,null,2.4180222045788162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W9<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W9<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W9<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W9<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W9<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM9*Bilans!F9+BN9","v":3.3339351851851848},3.2710307477288612,218.86418864311162,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":24.341784591582368},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F9<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F9<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F9<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F9<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F9*BT9+BU9","v":2.4133388888888887},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.5089858834215071}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R10*Bilans!F10+S10","v":5.5304212962962964},0.69190727276039554,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D06'!$C$39+'D06'!$C$40)","v":3.826538716336382},null,1.7038825799599144,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC10*Bilans!F10+AD10","v":2.8558101851851849},2.4786277078965755,206.68393822868197,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":40.034193970676341},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ10*Bilans!F10+AK10","v":5.4108425925925925},0.70719830615196388,3.826538716336382,null,1.5843038762562105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU10*Bilans!F10+AV10","v":2.2765416666666667},1.9758663522012576,164.76045909817458,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":50.220938439725529},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB10*Bilans!F10+BC10","v":5.5304212962962964},0.69190727276039554,3.826538716336382,null,1.7038825799599144,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W10<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W10<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W10<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W10<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W10<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM10*Bilans!F10+BN10","v":2.8558101851851849},2.4786277078965755,206.68393822868197,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":40.034193970676341},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F10<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F10<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F10<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F10<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F10*BT10+BU10","v":2.1534638888888886},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.9324421164975449}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.4507790157256206},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R11*Bilans!F11+S11","v":5.5311851851851852},0.67441616145589545,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D06'!$C$39+'D06'!$C$40)","v":3.7303206808943088},null,1.8008645042908764,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC11*Bilans!F11+AD11","v":2.9207407407407402},2.5349825296995103,205.71098815837468,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":38.093818693691588},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ11*Bilans!F11+AK11","v":5.4123703703703709},0.68922125161937897,3.7303206808943088,null,1.6820496894760621,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU11*Bilans!F11+AV11","v":2.3246666666666664},2.0176352201257859,163.72883442491181,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":47.861557884595456},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB11*Bilans!F11+BC11","v":5.5311851851851852},0.67441616145589545,3.7303206808943088,null,1.8008645042908764,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W11<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W11<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W11<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W11<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W11<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM11*Bilans!F11+BN11","v":2.9207407407407402},2.5349825296995103,205.71098815837468,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":38.093818693691588},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F11<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F11<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F11<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F11<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F11*BT11+BU11","v":2.1887555555555553},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.8690351106265006}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R12*Bilans!F12+S12","v":5.5301342592592588},0.6984809393390109,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D06'!$C$39+'D06'!$C$40)","v":3.8626933720782524},null,1.6674408871810065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC12*Bilans!F12+AD12","v":2.8314120370370364},2.4574519566736539,206.98434539542529,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":40.786307519590977},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ12*Bilans!F12+AK12","v":5.4102685185185191},0.7139559448587155,3.8626933720782524,null,1.5475751464402667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU12*Bilans!F12+AV12","v":2.258458333333333},1.9601713836477983,165.09978541202636,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":51.133483559477114},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB12*Bilans!F12+BC12","v":5.5301342592592588},0.6984809393390109,3.8626933720782524,null,1.6674408871810065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W12<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W12<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W12<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W12<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W12<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM12*Bilans!F12+BN12","v":2.8314120370370364},2.4574519566736539,206.98434539542529,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":40.786307519590977},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F12<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F12<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F12<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F12<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F12*BT12+BU12","v":2.1402027777777772},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.956808289827642}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3819.4373661798945},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.4144510503762073},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9217508538820041},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.254060976467724},null,null,null,null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R13*Bilans!F13+S13","v":5.5305092592592588},0.68989289862998204,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D06'!$C$39+'D06'!$C$40)","v":3.8154590637703252},null,1.7150501954889337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC13*Bilans!F13+AD13","v":2.8632870370370367},2.485117051013277,206.58474982018373,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":39.806273406780996},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ13*Bilans!F13+AK13","v":5.4110185185185191},0.70512770390868273,3.8154590637703252,null,1.5955594547481939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU13*Bilans!F13+AV13","v":2.282083333333333},1.9806761006289304,164.65118878662369,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":49.944182569313782},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB13*Bilans!F13+BC13","v":5.5305092592592588},0.68989289862998204,3.8154590637703252,null,1.7150501954889337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W13<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W13<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W13<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W13<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W13<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM13*Bilans!F13+BN13","v":2.8632870370370367},2.485117051013277,206.58474982018373,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":39.806273406780996},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F13<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F13<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F13<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F13<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F13*BT13+BU13","v":2.1575277777777773},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.9250350239965663}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.4147624749408561},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9220622784466528},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.2543724010323727},null,null,null,null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R14*Bilans!F14+S14","v":5.5337129629629631},0.61657091312077761,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D06'!$C$39+'D06'!$C$40)","v":3.4119264545223578},null,2.1217865084406053,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC14*Bilans!F14+AD14","v":3.1356018518518516},2.7214657582110409,200.69336392664178,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":32.245879383414483},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ14*Bilans!F14+AK14","v":5.4174259259259259},0.62980583420514502,3.4119264545223578,null,2.0054994714035681,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU14*Bilans!F14+AV14","v":2.4839166666666666},2.1558522012578614,158.98242669182389,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":40.705970722001901},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB14*Bilans!F14+BC14","v":5.5337129629629631},0.61657091312077761,3.4119264545223578,null,2.1217865084406053,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W14<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W14<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W14<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W14<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W14<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM14*Bilans!F14+BN14","v":3.1356018518518516},2.7214657582110409,200.69336392664178,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":32.245879383414483},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F14<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F14<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F14<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F14<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F14*BT14+BU14","v":2.3055388888888886},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.6730554118323413}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8403007658030566},null,null,null,null,{"$f":"F11","v":3.4507790157256206},{"$f":"F15","v":2.8403007658030566},{"$f":"F28","v":3.2520483224535033},null,null,null,null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R15*Bilans!F15+S15","v":5.5311064814814817},0.67621805271069046,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D06'!$C$39+'D06'!$C$40)","v":3.7402340542428862},null,1.7908724272385954,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC15*Bilans!F15+AD15","v":2.9140509259259257},2.5291762753319351,205.82288479308343,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":38.28974056065919},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ15*Bilans!F15+AK15","v":5.4122129629629629},0.69107296402380713,3.7402340542428862,null,1.6719789087200767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU15*Bilans!F15+AV15","v":2.3197083333333333},2.0133317610062891,163.84376017502683,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":48.100122041601097},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB15*Bilans!F15+BC15","v":5.5311064814814817},0.67621805271069046,3.7402340542428862,null,1.7908724272385954,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W15<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W15<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W15<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W15<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W15<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM15*Bilans!F15+BN15","v":2.9140509259259257},2.5291762753319351,205.82288479308343,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":38.28974056065919},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F15<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F15<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F15<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F15<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F15*BT15+BU15","v":2.1851194444444442},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.8754733131654033}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.262480499455382},{"$f":"F19","v":3.262480499455382},{"$f":"F19","v":3.262480499455382},null,null,null,null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R16*Bilans!F16+S16","v":5.5373148148148141},0.53423797234864234,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D06'!$C$39+'D06'!$C$40)","v":2.9582438389227641},null,2.57907097589205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC16*Bilans!F16+AD16","v":3.4417592592592587},3.3768204053109714,213.39528286206138,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.269776037857191},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ16*Bilans!F16+AK16","v":5.4246296296296297},0.5453356341167831,2.9582438389227641,null,2.4663857907068656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU16*Bilans!F16+AV16","v":2.710833333333333},2.6596855345911949,168.07655689522937,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":28.274408071291106},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB16*Bilans!F16+BC16","v":5.5373148148148141},0.53423797234864234,2.9582438389227641,null,2.57907097589205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W16<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W16<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W16<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W16<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W16<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM16*Bilans!F16+BN16","v":3.4417592592592587},3.3768204053109714,213.39528286206138,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.269776037857191},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F16<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F16<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F16<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F16<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F16*BT16+BU16","v":2.4719444444444445},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.4257938571618967}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":794.8724335322155},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R17*Bilans!F17+S17","v":5.5367129629629623},0.54798795031542957,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D06'!$C$39+'D06'!$C$40)","v":3.0340519880589429},null,2.5026609749040194,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC17*Bilans!F17+AD17","v":3.3906018518518515},3.3266282320055907,216.08803347820904,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":23.23641587883958},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ17*Bilans!F17+AK17","v":5.4234259259259261},0.55943457687051346,3.0340519880589429,null,2.3893739378669832,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU17*Bilans!F17+AV17","v":2.6729166666666666},2.6224842767295602,170.3489030526155,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":29.475454918482274},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB17*Bilans!F17+BC17","v":5.5367129629629623},0.54798795031542957,3.0340519880589429,null,2.5026609749040194,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W17<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W17<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W17<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W17<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W17<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM17*Bilans!F17+BN17","v":3.3906018518518515},3.3266282320055907,216.08803347820904,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":23.23641587883958},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F17<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F17<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F17<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F17<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F17*BT17+BU17","v":2.4441388888888889},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.4647671339467117}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4953.9869026444703},null,null,null,null,null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R18*Bilans!F18+S18","v":5.536513888888889},0.55253667788570937,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D06'!$C$39+'D06'!$C$40)","v":3.0591269912347561},null,2.4773868976541329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC18*Bilans!F18+AD18","v":3.3736805555555551},3.3100262054507339,216.93976336401292,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.562602636404655},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ18*Bilans!F18+AK18","v":5.4230277777777776},0.56409945082160551,3.0591269912347561,null,2.3639007865430215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU18*Bilans!F18+AV18","v":2.6603749999999997},2.6101792452830188,171.07165703911645,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":29.880259118628185},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB18*Bilans!F18+BC18","v":5.536513888888889},0.55253667788570937,3.0591269912347561,null,2.4773868976541329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W18<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W18<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W18<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W18<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W18<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM18*Bilans!F18+BN18","v":3.3736805555555551},3.3100262054507339,216.93976336401292,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.562602636404655},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F18<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F18<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F18<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F18<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F18*BT18+BU18","v":2.4349416666666666},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.4778541962428626}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.262480499455382},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5374.6365518043212},null,null,null,null,null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R19*Bilans!F19+S19","v":5.5359861111111108},0.56459767851617071,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D06'!$C$39+'D06'!$C$40)","v":3.1256049066310974},null,2.4103812044800135,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC19*Bilans!F19+AD19","v":3.3288194444444441},3.2660115303983228,219.10412748120882,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":24.443426914847759},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ19*Bilans!F19+AK19","v":5.4219722222222222},0.57647010691435319,3.1256049066310974,null,2.2963673155911248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU19*Bilans!F19+AV19","v":2.6271249999999999},2.5775566037735853,172.91833952416022,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":30.972167218157445},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB19*Bilans!F19+BC19","v":5.5359861111111108},0.56459767851617071,3.1256049066310974,null,2.4103812044800135,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W19<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W19<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W19<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W19<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W19<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM19*Bilans!F19+BN19","v":3.3288194444444441},3.2660115303983228,219.10412748120882,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":24.443426914847759},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F19<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F19<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F19<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F19<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F19*BT19+BU19","v":2.4105583333333334},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.5130334644559897}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5950.5398091046272},null,null,null,null,null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R20*Bilans!F20+S20","v":5.5325787037037033},0.64252057657741279,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D06'!$C$39+'D06'!$C$40)","v":3.5547956586636182},null,1.9777830450400851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC20*Bilans!F20+AD20","v":3.0391898148148142},2.6377873864430459,203.28642484728397,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":34.767684270435957},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ20*Bilans!F20+AK20","v":5.4151574074074071},0.65645287684546427,3.5547956586636182,null,1.8603617487437889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU20*Bilans!F20+AV20","v":2.4124583333333329},2.0938317610062889,161.36538339453904,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":43.799965561853377},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB20*Bilans!F20+BC20","v":5.5325787037037033},0.64252057657741279,3.5547956586636182,null,1.9777830450400851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W20<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W20<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W20<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W20<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W20<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM20*Bilans!F20+BN20","v":3.0391898148148142},2.6377873864430459,203.28642484728397,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":34.767684270435957},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F20<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F20<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F20<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F20<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F20*BT20+BU20","v":2.253136111111111},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.7584822555824933}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.5625000000000009},{"$f":"R21*Bilans!F21+S21","v":5.4341249999999999},0.73067406430568338,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D06'!$C$39+'D06'!$C$40)","v":3.9705741996951218},null,1.4635508003048781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$10,0))))))","v":7.3749999999999982E-2},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC21*Bilans!F21+AD21","v":2.7720624999999997},2.4059410377358486,208.68170184905659,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":42.900402952988834},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.5137499999999999},{"$f":"AJ21*Bilans!F21+AK21","v":5.4714375000000004},0.72569122825493693,3.9705741996951218,null,1.5008633003048786,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$10,0))))))","v":3.999999999999998E-2},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU21*Bilans!F21+AV21","v":2.1079999999999997},1.8295849056603768,158.69087637735848,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":56.414894810659213},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.3112500000000002},{"$f":"BB21*Bilans!F21+BC21","v":5.3263125000000002},0.74546399590619616,3.9705741996951218,null,1.3557383003048784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W21<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W21<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W21<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W21<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W21<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM21*Bilans!F21+BN21","v":1.8250000000000002},1.5839622641509434,137.38655094339626,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":65.163067540202505},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F21<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F21<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":3.999999999999998E-2},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F21<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F21<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F21*BT21+BU21","v":2.1079999999999997},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.0172543135783956}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R22*Bilans!F22+S22","v":5.5384120370370367},0.50917839496104011,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D06'!$C$39+'D06'!$C$40)","v":2.8200397516514228},null,2.7183722853856138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC22*Bilans!F22+AD22","v":3.5350231481481478},3.4683245981830888,208.03078614528476,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.579513299451012},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ22*Bilans!F22+AK22","v":5.4268240740740739},0.51964827183615281,2.8200397516514228,null,2.606784322422651,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU22*Bilans!F22+AV22","v":2.7799583333333331},2.7275062893081761,163.59635942905356,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":26.169117363695019},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB22*Bilans!F22+BC22","v":5.5384120370370367},0.50917839496104011,2.8200397516514228,null,2.7183722853856138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W22<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W22<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W22<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W22<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W22<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM22*Bilans!F22+BN22","v":3.5350231481481478},3.4683245981830888,208.03078614528476,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.579513299451012},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F22<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F22<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F22<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F22<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F22*BT22+BU22","v":2.5226361111111109},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.3569534883464853}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R23*Bilans!F23+S23","v":5.5349768518518516},0.58766810203517073,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D06'!$C$39+'D06'!$C$40)","v":3.2527293413363823},null,2.2822475105154694,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC23*Bilans!F23+AD23","v":3.2430324074074073},3.1818431167016077,222.86405248674819,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":26.195666908124615},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ23*Bilans!F23+AK23","v":5.4199537037037038},0.60013969106666776,3.2527293413363823,null,2.1672243623673215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU23*Bilans!F23+AV23","v":2.5635416666666666},2.2249606918238993,155.8416735887406,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":37.461561790872935},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB23*Bilans!F23+BC23","v":5.5349768518518516},0.58766810203517073,3.2527293413363823,null,2.2822475105154694,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W23<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W23<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W23<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W23<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W23<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM23*Bilans!F23+BN23","v":3.2430324074074073},3.1818431167016077,222.86405248674819,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":26.195666908124615},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F23<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F23<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F23<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F23<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F23*BT23+BU23","v":2.3639305555555552},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.5823269313565245}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.5625000000000009},{"$f":"R24*Bilans!F24+S24","v":5.5060312500000004},0.70874041360963225,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D06'!$C$39+'D06'!$C$40)","v":3.9023468654725608},null,1.6036843845274396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$10,0))))))","v":7.3749999999999982E-2},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC24*Bilans!F24+AD24","v":2.8080156249999999},2.4371456367924527,207.52140546588817,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":41.576401441159639},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.5137499999999999},{"$f":"AJ24*Bilans!F24+AK24","v":5.537859375},0.70466702045364971,3.9023468654725608,null,1.6355125095274392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$10,0))))))","v":3.999999999999998E-2},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU24*Bilans!F24+AV24","v":2.1274999999999999},1.8465094339622639,157.22910734468473,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":54.875292539623402},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.3112500000000002},{"$f":"BB24*Bilans!F24+BC24","v":5.3890781250000002},0.72412141278292574,3.9023468654725608,null,1.4867312595274393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W24<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W24<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W24<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W24<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W24<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM24*Bilans!F24+BN24","v":1.8710416666666672},1.6239229559748432,138.27600989645654,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":62.396892040377907},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F24<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F24<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":3.999999999999998E-2},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F24<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F24<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F24*BT24+BU24","v":2.1274999999999999},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.9804334162271475}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R25*Bilans!F25+S25","v":5.5319212962962965},0.65756566087447821,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D06'!$C$39+'D06'!$C$40)","v":3.6376014831046746},null,1.8943198131916219,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC25*Bilans!F25+AD25","v":2.9833101851851849},2.5892880852550659,204.53481272477032,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":36.303914275984063},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ25*Bilans!F25+AK25","v":5.4138425925925926},0.67190750763270568,3.6376014831046746,null,1.776241109487918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU25*Bilans!F25+AV25","v":2.3710416666666667},2.0578852201257862,162.5578746932045,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":45.678588758794383},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB25*Bilans!F25+BC25","v":5.5319212962962965},0.65756566087447821,3.6376014831046746,null,1.8943198131916219,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W25<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W25<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W25<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W25<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W25<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM25*Bilans!F25+BN25","v":2.9833101851851849},2.5892880852550659,204.53481272477032,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":36.303914275984063},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F25<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F25<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F25<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F25<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F25*BT25+BU25","v":2.2227638888888888},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.8098387936545119}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10848.350876097564},null,{"$f":"F26/F28","v":3335.8516849814337},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.5625000000000009},{"$f":"R26*Bilans!F26+S26","v":5.4734583333333333},0.71860476963573106,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D06'!$C$39+'D06'!$C$40)","v":3.9332532647357725},null,1.5402050685975608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$10,0))))))","v":7.3749999999999982E-2},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC26*Bilans!F26+AD26","v":2.7917291666666664},2.4230102201257857,208.059277973002,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":42.171937719790705},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.5137499999999999},{"$f":"AJ26*Bilans!F26+AK26","v":5.5077708333333337},0.71412798094857288,3.9332532647357725,null,1.5745175685975612,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$10,0))))))","v":3.999999999999998E-2},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU26*Bilans!F26+AV26","v":2.1186666666666665},1.8388427672955971,157.89793014143274,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":55.569207936055626},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.3112500000000002},{"$f":"BB26*Bilans!F26+BC26","v":5.3606458333333329},0.73372749982440355,3.9332532647357725,null,1.4273925685975604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W26<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W26<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W26<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W26<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W26<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM26*Bilans!F26+BN26","v":1.8501851851851854},1.6058211041229908,137.88880323430658,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":63.632889015596554},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F26<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F26<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":3.999999999999998E-2},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F26<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F26<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F26*BT26+BU26","v":2.1186666666666665},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.9970289929310527}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R27*Bilans!F27+S27","v":5.532273148148148},0.64951291749635487,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D06'!$C$39+'D06'!$C$40)","v":3.5932828728404473},null,1.9389902753077006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC27*Bilans!F27+AD27","v":3.0132175925925924},2.6152454577218722,203.88989394786176,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":35.47461970533206},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ27*Bilans!F27+AK27","v":5.4145462962962965},0.66363508153921502,3.5932828728404473,null,1.8212634234558491,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU27*Bilans!F27+AV27","v":2.3932083333333329},2.0771242138364774,161.93685928225185,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":44.665040940148714},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB27*Bilans!F27+BC27","v":5.532273148148148},0.64951291749635487,3.5932828728404473,null,1.9389902753077006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W27<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W27<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W27<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W27<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W27<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM27*Bilans!F27+BN27","v":3.0132175925925924},2.6152454577218722,203.88989394786176,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":35.47461970533206},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F27<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F27<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F27<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F27<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F27*BT27+BU27","v":2.2390194444444442},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.7821788971218453}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.2520483224535033},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R28*Bilans!F28+S28","v":5.5364768518518517},0.55338298887312998,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D06'!$C$39+'D06'!$C$40)","v":3.0637921081046748},null,2.4726847437471768,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC28*Bilans!F28+AD28","v":3.3705324074074072},3.3069374563242491,217.09608852908599,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":23.623649891994479},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ28*Bilans!F28+AK28","v":5.4229537037037039},0.56496740992131333,3.0637921081046748,null,2.359161595599029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU28*Bilans!F28+AV28","v":2.6580416666666666},2.6078899371069184,171.20453958920083,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":29.955992993167484},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB28*Bilans!F28+BC28","v":5.5364768518518517},0.55338298887312998,3.0637921081046748,null,2.4726847437471768,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W28<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W28<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W28<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W28<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W28<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM28*Bilans!F28+BN28","v":3.3705324074074072},3.3069374563242491,217.09608852908599,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":23.623649891994479},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F28<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F28<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F28<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F28<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F28*BT28+BU28","v":2.4332305555555553},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.4802999139100308}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"R29*Bilans!F29+S29","v":6.2271666666666663},0.31913653459908492,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D06'!$C$39+'D06'!$C$40)","v":1.987316390370935},null,4.2398502762957317,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC29*Bilans!F29+AD29","v":4.5108749999999995},4.3406533018867917,176.29616320409573,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.134728291002258},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$5,0))))))","v":-7.4000000000000024E-2},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5779999999999994},{"$f":"AJ29*Bilans!F29+AK29","v":5.0954583333333323},0.39001719970318705,1.987316390370935,null,3.1081419429623973,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.6280000000000001},{"$f":"AU29*Bilans!F29+AV29","v":3.4496250000000002},3.3194504716981132,134.81988571905202,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.560239875254501},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"BB29*Bilans!F29+BC29","v":6.2271666666666663},0.31913653459908492,1.987316390370935,null,4.2398502762957317,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W29<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W29<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W29<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W29<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W29<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM29*Bilans!F29+BN29","v":3.9138564814814814},3.7661637840670861,152.9632013781511,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":12.833216475189358},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F29<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F29<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F29<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F29<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.1366916666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.6997782992239454}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"R30*Bilans!F30+S30","v":5.8420999999999994},0.40086018255160921,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D06'!$C$39+'D06'!$C$40)","v":2.341865272484756},null,3.5002347275152434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC30*Bilans!F30+AD30","v":4.0396749999999999},4.0396749999999999,197.3793087292683,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.393146031579755},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$5,0))))))","v":-7.4000000000000024E-2},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5779999999999994},{"$f":"AJ30*Bilans!F30+AK30","v":5.2829249999999996},0.44328951716799997,2.341865272484756,null,2.9410597275152437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.6280000000000001},{"$f":"AU30*Bilans!F30+AV30","v":3.1304249999999998},3.1304249999999998,152.95317631463413,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.573718327422618},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"BB30*Bilans!F30+BC30","v":5.8420999999999994},0.40086018255160921,2.341865272484756,null,3.5002347275152434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W30<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W30<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W30<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W30<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W30<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM30*Bilans!F30+BN30","v":3.6745972222222223},3.6745972222222223,179.54153727235774,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.82313072123846},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F30<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F30<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F30<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F30<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F30*BT30+BU30","v":2.8337050000000001},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.9884451956090192}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"R31*Bilans!F31+S31","v":5.6806000000000001},0.43843359376006313,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D06'!$C$39+'D06'!$C$40)","v":2.4905658727134146},null,3.1900341272865855,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC31*Bilans!F31+AD31","v":3.84205},3.84205,201.00930898536586,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":16.204554923518028},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$5,0))))))","v":-7.4000000000000024E-2},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5779999999999994},{"$f":"AJ31*Bilans!F31+AK31","v":5.3615499999999994},0.46452348158898354,2.4905658727134146,null,2.8709841272865848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.6280000000000001},{"$f":"AU31*Bilans!F31+AV31","v":2.99655},2.99655,156.77423376585367,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.776796730874654},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"BB31*Bilans!F31+BC31","v":5.6806000000000001},0.43843359376006313,2.4905658727134146,null,3.1900341272865855,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W31<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W31<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W31<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W31<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W31<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM31*Bilans!F31+BN31","v":3.5742500000000001},3.5742500000000001,186.99848326829272,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":17.418678112583741},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F31<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F31<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F31<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F31<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F31*BT31+BU31","v":2.7066300000000001},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.128751285925027}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R37*Bilans!F37+S37","v":5.5373379629629627},0.53370918673306056,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D06'!$C$39+'D06'!$C$40)","v":2.955328140879065},null,2.5820098220838976,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC37*Bilans!F37+AD37","v":3.4437268518518516},3.3787508735150245,213.28818136131989,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":22.23317111963134},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ37*Bilans!F37+AK37","v":5.4246759259259258},0.5447934920415779,2.955328140879065,null,2.4693477850468608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU37*Bilans!F37+AV37","v":2.7122916666666663},2.6611163522012578,167.98653952293296,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":28.228884572944118},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB37*Bilans!F37+BC37","v":5.5373379629629627},0.53370918673306056,2.955328140879065,null,2.5820098220838976,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W37<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W37<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W37<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W37<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W37<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM37*Bilans!F37+BN37","v":3.4437268518518516},3.3787508735150245,213.28818136131989,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":22.23317111963134},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F37<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F37<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F37<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F37<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F37*BT37+BU37","v":2.4730138888888886},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.4243123870315375}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R44*Bilans!F44+S44","v":5.5364629629629629},0.55370035841263909,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D06'!$C$39+'D06'!$C$40)","v":3.0655415269308945},null,2.4709214360320684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC44*Bilans!F44+AD44","v":3.3693518518518517},3.3057791754018173,217.15453768437564,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.646572023780763},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ44*Bilans!F44+AK44","v":5.4229259259259255},0.56529290069686422,3.0655415269308945,null,2.3573843989950309,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU44*Bilans!F44+AV44","v":2.6571666666666665},2.6070314465408808,171.25424248381657,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":29.984427487276143},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB44*Bilans!F44+BC44","v":5.5364629629629629},0.55370035841263909,3.0655415269308945,null,2.4709214360320684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W44<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W44<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W44<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W44<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W44<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM44*Bilans!F44+BN44","v":3.3693518518518517},3.3057791754018173,217.15453768437564,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.646572023780763},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F44<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F44<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F44<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F44<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F44*BT44+BU44","v":2.4325888888888887},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.4812179450886482}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R61*Bilans!F61+S61","v":5.5352916666666667},0.58047092031140901,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D06'!$C$39+'D06'!$C$40)","v":3.2130758479420729},null,2.3222158187245938,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC61*Bilans!F61+AD61","v":3.2697916666666664},3.2080974842767298,221.74463706856881,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":25.639229697917678},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ61*Bilans!F61+AK61","v":5.4205833333333331},0.59275462627492237,3.2130758479420729,null,2.2075074853912602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU61*Bilans!F61+AV61","v":2.5833749999999998},2.534632075471698,175.19451090013806,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":32.451711271497075},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB61*Bilans!F61+BC61","v":5.5352916666666667},0.58047092031140901,3.2130758479420729,null,2.3222158187245938,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W61<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W61<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W61<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W61<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W61<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM61*Bilans!F61+BN61","v":3.2697916666666664},3.2080974842767298,221.74463706856881,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":25.639229697917678},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F61<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F61<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F61<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F61<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F61*BT61+BU61","v":2.3784749999999999},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.5604208970131097}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"R71*Bilans!F71+S71","v":5.7762333333333329},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":0.41593053000981595},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D06'!$C$39+'D06'!$C$40)","v":2.4025117917936991},null,3.3737215415396338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC71*Bilans!F71+AD71","v":3.9590749999999999},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.9590749999999999},199.02482463170733,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.110079636426534},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$5,0))))))","v":-7.4000000000000024E-2},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5779999999999994},{"$f":"AJ71*Bilans!F71+AK71","v":5.3149916666666659},0.45202550492434757,2.4025117917936991,null,2.9124798748729668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.6280000000000001},{"$f":"AU71*Bilans!F71+AV71","v":3.075825},3.075825,154.62337319268295,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.449070911571813},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"BB71*Bilans!F71+BC71","v":5.7762333333333329},0.41593053000981595,2.4025117917936991,null,3.3737215415396338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W71<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W71<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W71<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W71<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W71<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM71*Bilans!F71+BN71","v":3.6336712962962965},3.6336712962962965,182.66660583965677,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":16.463222360690761},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F71<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F71<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F71<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F71<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F71*BT71+BU71","v":2.7818783333333332},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.0441202232148625}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"R77*Bilans!F77+S77","v":5.5931999999999995},0.45967230542793258,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D06'!$C$39+'D06'!$C$40)","v":2.5710391387195122},null,3.0221608612804873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC77*Bilans!F77+AD77","v":3.7351000000000001},3.7351000000000001,202.40379360000003,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.264783716242292},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$5,0))))))","v":-7.4000000000000024E-2},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5779999999999994},{"$f":"AJ77*Bilans!F77+AK77","v":5.4040999999999997},0.47575713601145653,2.5710391387195122,null,2.8330608612804875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.6280000000000001},{"$f":"AU77*Bilans!F77+AV77","v":2.9241000000000001},2.9241000000000001,158.45598052682928,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":22.053176587167535},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"BB77*Bilans!F77+BC77","v":5.5931999999999995},0.45967230542793258,2.5710391387195122,null,3.0221608612804873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W77<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W77<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W77<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W77<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W77<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM77*Bilans!F77+BN77","v":3.5199444444444445},3.5199444444444445,190.74458751219515,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":18.320088477622097},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F77<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F77<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F77<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F77<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F77*BT77+BU77","v":2.6378599999999999},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.2103190059454469}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R94*Bilans!F94+S94","v":5.5381666666666662},0.51478157348965681,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D06'!$C$39+'D06'!$C$40)","v":2.8509461509146341},null,2.6872205157520321,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC94*Bilans!F94+AD94","v":3.5141666666666662},3.4478616352201259,209.28150111366776,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":20.949716249914907},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ94*Bilans!F94+AK94","v":5.426333333333333},0.52539089948669471,2.8509461509146341,null,2.5753871824186989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU94*Bilans!F94+AV94","v":2.7645},2.7123396226415095,164.63610429084216,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":26.630781161720378},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB94*Bilans!F94+BC94","v":5.5381666666666662},0.51478157348965681,2.8509461509146341,null,2.6872205157520321,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W94<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W94<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W94<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W94<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W94<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM94*Bilans!F94+BN94","v":3.5141666666666662},3.4478616352201259,209.28150111366776,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":20.949716249914907},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F94<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F94<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F94<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F94<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F94*BT94+BU94","v":2.5112999999999999},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.3721069139582114}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.6100000000000012},{"$f":"R104*Bilans!F104+S104","v":6.9396874999999998},0.20334841546337296,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D06'!$C$39+'D06'!$C$40)","v":1.4111744569359759},null,5.5285130430640237,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC104*Bilans!F104+AD104","v":5.0784124999999998},4.8867742924528299,133.00273996960425,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.627702230501864},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.6100000000000012},{"$f":"AJ104*Bilans!F104+AK104","v":6.9396874999999998},0.20334841546337296,1.4111744569359759,null,5.5285130430640237,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU104*Bilans!F104+AV104","v":5.0784124999999998},4.8867742924528299,133.00273996960425,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.627702230501864},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.6100000000000012},{"$f":"BB104*Bilans!F104+BC104","v":6.9396874999999998},0.20334841546337296,1.4111744569359759,null,5.5285130430640237,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W104<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W104<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W104<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W104<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W104<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM104*Bilans!F104+BN104","v":4.7746527777777779},4.5944772012578614,125.04732568453753,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.0493515277824601},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F104<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F104<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F104<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F104<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F104*BT104+BU104","v":3.4752549999999998},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.4367627966935537}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F116<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F116<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F116<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F116<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F116<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F116<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F116<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F116<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F116<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F116<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F116<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F116<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F116<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F116<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F116<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F116*BT116+BU116","v":3.4424250000000001},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.4600019152264045}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F119<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F119<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F119<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F119<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F119<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F119<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F119<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F119<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F119<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F119<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F119<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F119<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F119<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F119<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F119<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F119*BT119+BU119","v":3.7007099999999999},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.2883101061751003}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F136<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F136<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F136<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F136<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F136<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F136<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F136<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F136<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F136<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F136<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F136<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F136<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F136<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F136<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F136<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F136*BT136+BU136","v":3.8434200000000001},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.2033428803053674}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F142<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F142<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F142<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F142<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F142<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F142<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F142<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F142<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F142<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F142<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F142<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F142<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F142<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F142<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F142<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F142*BT142+BU142","v":3.7147799999999997},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.2796429648655523}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F152<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F152<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F152<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F152<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F152<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F152<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F152<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F152<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F152<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F152<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F152<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F152<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F152<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F152<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F152<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F152*BT152+BU152","v":3.9516249999999999},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.143010051060831}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F169<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F169<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F169<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F169<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F169<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F169<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F169<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F169<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F169<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F169<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F169<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F169<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F169<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F169<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F169<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F169*BT169+BU169","v":4.0842849999999995},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.0734038131578125}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F175<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F175<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F175<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F175<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F175<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F175<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F175<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F175<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F175<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F175<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F175<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F175<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F175<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F175<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F175<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F175*BT175+BU175","v":3.8286800000000003},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.2118255098423623}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F185<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F185<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F185<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F185<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F185<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F185<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F185<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F185<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F185<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F185<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F185<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F185<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F185<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F185<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F185<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F185*BT185+BU185","v":4.21929},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":2.0070609256588798}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F201<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F201<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F201<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F201<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F201<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F201<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F201<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F201<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F201<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F201<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F201<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F201<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F201<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F201<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F201<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F201*BT201+BU201","v":4.1318549999999998},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":2.0495327384487734}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F211<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F211<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F211<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F211<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F211<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F211<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F211<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11400000000000006},{"$f":"IF(Bilans!F211<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F211<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F211<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F211<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F211<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F211<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F211<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F211<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":1.9479999999999986},{"$f":"Bilans!F211*BT211+BU211","v":4.427975},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.912470619870992}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F217<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F217<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F217<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F217<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F217<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F217<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F217<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F217<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F217<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F217<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F217<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F217<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F217<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F217<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F217<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F217*BT217+BU217","v":3.9563149999999991},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":2.1404696271715618}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F234<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F234<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F234<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F234<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F234<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F234<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F234<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11400000000000006},{"$f":"IF(Bilans!F234<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F234<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F234<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F234<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F234<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F234<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F234<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F234<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":1.9479999999999986},{"$f":"Bilans!F234*BT234+BU234","v":4.7348250000000007},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.7885290571506349}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F244<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F244<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F244<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F244<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F244<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F244<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F244<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F244<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F244<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F244<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F244<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F244<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F244<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F244<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F244<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F244*BT244+BU244","v":3.74024},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.2641253216433319}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.6100000000000012},{"$f":"R250*Bilans!F250+S250","v":7.1120833333333335},0.17127966438944373,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D06'!$C$39+'D06'!$C$40)","v":1.2181552464430896},null,5.8939280868902442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC250*Bilans!F250+AD250","v":5.2480500000000001},5.0500103773584906,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.6100000000000012},{"$f":"AJ250*Bilans!F250+AK250","v":7.1120833333333335},0.17127966438944373,1.2181552464430896,null,{"$f":"AL250-AN250","v":5.8939280868902442},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU250*Bilans!F250+AV250","v":5.2480500000000001},5.0500103773584906,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.6100000000000012},{"$f":"BB250*Bilans!F250+BC250","v":7.1120833333333335},0.17127966438944373,1.2181552464430896,null,{"$f":"BD250-BF250","v":5.8939280868902442},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W250<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W250<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W250<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W250<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W250<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM250*Bilans!F250+BN250","v":4.904907407407407},4.7198165618448638,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F250<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F250<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F250<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F250<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F250*BT250+BU250","v":3.5861399999999999},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.3614170369877518}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D06'!$C$39+'D06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W260<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W260<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W260<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W260<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W260<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.7877546296296303},1.7202921907756821,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F260<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F260<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F260<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F260<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F260*BT260+BU260","v":4.1419050000000004},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":2.0445597117807517}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.6100000000000012},{"$f":"R277*Bilans!F277+S277","v":7.4219791666666666},0.11737936198413654,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D06'!$C$39+'D06'!$C$40)","v":0.87118717924288669},null,6.5507919874237803,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC277*Bilans!F277+AD277","v":5.5529875000000004},5.3434408018867927,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.6100000000000012},{"$f":"AJ277*Bilans!F277+AK277","v":7.4219791666666666},0.11737936198413654,0.87118717924288669,null,6.5507919874237803,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU277*Bilans!F277+AV277","v":5.5529875000000004},5.3434408018867927,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.6100000000000012},{"$f":"BB277*Bilans!F277+BC277","v":7.4219791666666666},0.11737936198413654,0.87118717924288669,null,6.5507919874237803,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W277<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W277<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W277<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W277<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W277<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM277*Bilans!F277+BN277","v":5.1390509259259254},4.9451244758909851,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F277<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F277<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F277<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F277<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F277*BT277+BU277","v":3.7854649999999999},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.2370757867324769}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.6100000000000012},{"$f":"R286*Bilans!F286+S286","v":7.1506249999999998},0.16432170829771406,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D06'!$C$39+'D06'!$C$40)","v":1.1750029153963415},null,5.9756220846036587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC286*Bilans!F286+AD286","v":5.2859750000000005},5.0865042452830194,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.6100000000000012},{"$f":"AJ286*Bilans!F286+AK286","v":7.1506249999999998},0.16432170829771406,1.1750029153963415,null,5.9756220846036587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU286*Bilans!F286+AV286","v":5.2859750000000005},5.0865042452830194,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.6100000000000012},{"$f":"BB286*Bilans!F286+BC286","v":7.1506249999999998},0.16432170829771406,1.1750029153963415,null,5.9756220846036587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W286<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W286<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W286<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W286<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W286<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM286*Bilans!F286+BN286","v":4.9340277777777777},4.7478380503144653,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F286<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F286<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":8.0399999999999985E-2},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F286<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F286<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F286*BT286+BU286","v":3.6109299999999998},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.3452052775942089}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.9933333333333323},{"$f":"R292*Bilans!F292+S292","v":6.6686666666666676},0.2465031231865196,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D06'!$C$39+'D06'!$C$40)","v":1.6438471608231706},null,5.0248195058434968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AC292*Bilans!F292+AD292","v":4.8633333333333333},4.679811320754717,152.69151407271056,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.2966959661645969},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.53000000000000025},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$6,0))))))","v":1.3499999999999979},{"$f":"AJ292*Bilans!F292+AK292","v":6.1067500000000008},0.26918527216984001,1.6438471608231706,null,4.4629028391768299,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AU292*Bilans!F292+AV292","v":4.8633333333333333},4.679811320754717,152.69151407271056,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":8.2966959661645969},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.9933333333333323},{"$f":"BB292*Bilans!F292+BC292","v":6.6686666666666676},0.2465031231865196,1.6438471608231706,null,5.0248195058434968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W292<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W292<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W292<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W292<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W292<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"BM292*Bilans!F292+BN292","v":4.5143055555555547},4.3439544025157222,141.73327284399446,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.9381628142392895},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F292<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F292<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F292<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F292<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F292*BT292+BU292","v":3.3454166666666669},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.5313355365868495}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.9933333333333323},{"$f":"R309*Bilans!F309+S309","v":6.3840000000000003},0.29092673208363901,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D06'!$C$39+'D06'!$C$40)","v":1.8572762576219515},null,4.5267237423780493,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AC309*Bilans!F309+AD309","v":4.66},4.4841509433962266,168.56382748274279,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.9758727101434115},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.53000000000000025},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$6,0))))))","v":1.3499999999999979},{"$f":"AJ309*Bilans!F309+AK309","v":5.2984999999999989},0.35052868880285964,1.8572762576219515,null,3.4412237423780474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AU309*Bilans!F309+AV309","v":4.66},4.4841509433962266,168.56382748274279,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":9.9758727101434115},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.9933333333333323},{"$f":"BB309*Bilans!F309+BC309","v":6.3840000000000003},0.29092673208363901,1.8572762576219515,null,4.5267237423780493,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W309<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W309<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W309<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W309<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W309<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"BM309*Bilans!F309+BN309","v":4.370277777777777},4.2053616352201253,158.08385179935573,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.637210995065525},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F309<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F309<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F309<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F309<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F309*BT309+BU309","v":3.2284999999999999},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.6230051395456888}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.9933333333333323},{"$f":"R315*Bilans!F315+S315","v":6.8506666666666671},0.22003588347285655,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D06'!$C$39+'D06'!$C$40)","v":1.5073924923780493},null,5.3432741742886183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AC315*Bilans!F315+AD315","v":4.9933333333333332},4.8049056603773588,141.5258007915325,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.2947909733302962},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.53000000000000025},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$6,0))))))","v":1.3499999999999979},{"$f":"AJ315*Bilans!F315+AK315","v":6.6234999999999991},0.22758247035223816,1.5073924923780493,null,5.1161075076219493,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AU315*Bilans!F315+AV315","v":4.9933333333333332},4.8049056603773588,141.5258007915325,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":7.2947909733302962},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.9933333333333323},{"$f":"BB315*Bilans!F315+BC315","v":6.8506666666666671},0.22003588347285655,1.5073924923780493,null,5.3432741742886183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W315<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W315<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W315<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W315<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W315<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"BM315*Bilans!F315+BN315","v":4.6063888888888878},4.4325628930817595,130.55865345605153,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.9075657321706236},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F315<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F315<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F315<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F315<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F315*BT315+BU315","v":3.4201666666666664},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.4760115276126671}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"R325*Bilans!F325+S325","v":5.9725666666666664},0.37199057575766142,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D06'!$C$39+'D06'!$C$40)","v":2.2217385130843499},null,3.7508281535823165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC325*Bilans!F325+AD325","v":4.199325},4.0408599056603771,186.14881491067652,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.566244787985918},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$5,0))))))","v":-7.4000000000000024E-2},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5779999999999994},{"$f":"AJ325*Bilans!F325+AK325","v":5.219408333333333},0.42566865268911708,2.2217385130843499,null,2.9976698202489831,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.6280000000000001},{"$f":"AU325*Bilans!F325+AV325","v":3.238575},3.238575,149.19024968048785,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.926980117535138},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"BB325*Bilans!F325+BC325","v":5.9725666666666664},0.37199057575766142,2.2217385130843499,null,3.7508281535823165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W325<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W325<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W325<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W325<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W325<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM325*Bilans!F325+BN325","v":3.755662037037037},3.6139389412997902,166.48200303607408,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.168849148964879},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F325<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F325<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F325<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F325<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F325*BT325+BU325","v":2.9363616666666665},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.8839676628242059}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R342*Bilans!F342+S342","v":5.5392962962962962},0.48898992606573288,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D06'!$C$39+'D06'!$C$40)","v":2.708660086382114},null,2.8306362099141822,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC342*Bilans!F342+AD342","v":3.6101851851851849},3.6101851851851849,207.18870388437216,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":18.917078915794544},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ342*Bilans!F342+AK342","v":5.4285925925925929},0.49896175485302152,2.708660086382114,null,2.7199325062104789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU342*Bilans!F342+AV342","v":2.8356666666666666},2.8356666666666666,162.73904832520324,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":24.083986616473663},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB342*Bilans!F342+BC342","v":5.5392962962962962},0.48898992606573288,2.708660086382114,null,2.8306362099141822,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W342<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W342<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W342<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W342<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W342<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM342*Bilans!F342+BN342","v":3.6101851851851849},3.6101851851851849,207.18870388437216,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":18.917078915794544},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F342<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F342<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F342<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F342<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F342*BT342+BU342","v":2.5634888888888887},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.3034557433536462}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R352*Bilans!F352+S352","v":5.5373657407407402},0.53307464983011155,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D06'!$C$39+'D06'!$C$40)","v":2.9518293032266261},null,2.5855364375141141,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC352*Bilans!F352+AD352","v":3.4460879629629626},3.3810674353598884,213.15931399720478,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":22.189300394011244},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ352*Bilans!F352+AK352","v":5.4247314814814818},0.54414293376609457,2.9518293032266261,null,2.4729021782548557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU352*Bilans!F352+AV352","v":2.7140416666666662},2.6628333333333334,167.87826255284554,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":28.17432095222248},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB352*Bilans!F352+BC352","v":5.5373657407407402},0.53307464983011155,2.9518293032266261,null,2.5855364375141141,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W352<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W352<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W352<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W352<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W352<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM352*Bilans!F352+BN352","v":3.4460879629629626},3.3810674353598884,213.15931399720478,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":22.189300394011244},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F352<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F352<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F352<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F352<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F352*BT352+BU352","v":2.4742972222222219},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.422536313328445}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R358*Bilans!F358+S358","v":5.5395324074074068},0.48360037803085282,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D06'!$C$39+'D06'!$C$40)","v":2.6789199663363821},null,2.8606124410710247,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC358*Bilans!F358+AD358","v":3.6302546296296292},3.6302546296296292,205.82977076106593,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":18.585787864116856},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ358*Bilans!F358+AK358","v":5.4290648148148151},0.49344040966800645,2.6789199663363821,null,2.750144848478433,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU358*Bilans!F358+AV358","v":2.8505416666666665},2.8505416666666665,161.62126287398374,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":23.669586460710473},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB358*Bilans!F358+BC358","v":5.5395324074074068},0.48360037803085282,2.6789199663363821,null,2.8606124410710247,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W358<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W358<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W358<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W358<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W358<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM358*Bilans!F358+BN358","v":3.6302546296296292},3.6302546296296292,205.82977076106593,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":18.585787864116856},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F358<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F358<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F358<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F358<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F358*BT358+BU358","v":2.5743972222222222},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.2894582156646943}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"R369*Bilans!F369+S369","v":5.5507666666666662},0.4702250426376684,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D06'!$C$39+'D06'!$C$40)","v":2.6101094925050816},null,2.9406571741615846,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC369*Bilans!F369+AD369","v":3.6831749999999999},3.6831749999999999,202.93647448536589,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.801736339951933},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$5,0))))))","v":-7.4000000000000024E-2},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5779999999999994},{"$f":"AJ369*Bilans!F369+AK369","v":5.4247583333333331},0.48114760734442824,2.6101094925050816,null,2.8146488408282515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.6280000000000001},{"$f":"AU369*Bilans!F369+AV369","v":2.888925},2.888925,159.1746942658537,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":22.695954461920074},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"BB369*Bilans!F369+BC369","v":5.5507666666666662},0.4702250426376684,2.6101094925050816,null,2.9406571741615846,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W369<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W369<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W369<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W369<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W369<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM369*Bilans!F369+BN369","v":3.4935787037037036},3.4935787037037036,192.49005150903346,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":18.767835450334051},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F369<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F369<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F369<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F369<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F369*BT369+BU369","v":2.604471666666667},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.2514740710777255}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R370*Bilans!F370+S370","v":5.538666666666666},0.50336430064469162,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D06'!$C$39+'D06'!$C$40)","v":2.7879670731707318},null,2.7506995934959342,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"AC370*Bilans!F370+AD370","v":3.5566666666666662},3.489559748427673,206.70177369535207,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":20.1999310581297},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$5,0))))))","v":2.2222222222221749E-3},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ370*Bilans!F370+AK370","v":5.4273333333333333},0.51369003927725065,2.7879670731707318,null,2.6393662601626016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU370*Bilans!F370+AV370","v":2.7959999999999998},2.7432452830188683,162.49432781224118,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":25.695429707945145},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB370*Bilans!F370+BC370","v":5.538666666666666},0.50336430064469162,2.7879670731707318,null,2.7506995934959342,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W370<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W370<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W370<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W370<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W370<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.4811111111111108},{"$f":"BM370*Bilans!F370+BN370","v":3.5566666666666662},3.489559748427673,206.70177369535207,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":20.1999310581297},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F370<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F370<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":5.1333333333333356E-2},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F370<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F370<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4933333333333332},{"$f":"Bilans!F370*BT370+BU370","v":2.5343999999999998},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.3413715644820301}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"R371*Bilans!F371+S371","v":5.6267666666666667},0.4514373689074781,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D06'!$C$39+'D06'!$C$40)","v":2.5401327394563009},null,3.0866339272103658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC371*Bilans!F371+AD371","v":3.7761749999999998},3.7761749999999998,201.91557711951219,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.850491019836017},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$5,0))))))","v":-7.4000000000000024E-2},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5779999999999994},{"$f":"AJ371*Bilans!F371+AK371","v":5.3877583333333323},0.4714637484277725,2.5401327394563009,null,2.8476255938770314,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.6280000000000001},{"$f":"AU371*Bilans!F371+AV371","v":2.9519250000000001},2.9519250000000001,157.84216568048782,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.555562193087312},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.2359999999999998},{"$f":"BB371*Bilans!F371+BC371","v":5.6267666666666667},0.4514373689074781,2.5401327394563009,null,3.0866339272103658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W371<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W371<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W371<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W371<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W371<='D06'!$U$3,'D06'!$S$10,0))))))","v":9.4444444444444456E-2},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM371*Bilans!F371+BN371","v":3.5408009259259261},3.5408009259259261,189.32990722719063,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.970624233891318},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F371<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F371<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F371<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F371<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F371*BT371+BU371","v":2.664271666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.1784942200050623}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.8281980537764833},{"$f":"SUM(AF7:AF372)/229","v":3.6695167665990751},{"$f":"SUM(AG7:AG372)/Z373","v":3.4507790157256206},{"$f":"SUM(AH7:AH372)","v":3956.1892694563412},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3210551069868992},{"$f":"SUM(AX7:AX372)/229","v":3.1857031460410319},{"$f":"SUM(AY7:AY372)/AR373","v":2.8403007658030566},{"$f":"SUM(AZ7:AZ372)","v":4952.7421759164981},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10848.350876097564},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6631155547468857},{"$f":"SUM(BP7:BP372)/229","v":3.5164604174867788},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.2520483224535033},{"$f":"SUM(BR7:BR372)","v":4376.8389186161921},null,null,null,{"$f":"SUM(BV7:BV372)","v":1190.8053823012144},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":997.79763318812877},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.262480499455382}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D04","index":26,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,71,1,78],[1,53,1,69]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5534.332770032679},null,null,"COP",{"$f":"K13","v":3.1823501258605589},{"$f":"L13","v":2.5818285255173139},{"$f":"M13","v":2.9592067555047983},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.98953052835865696},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9900703740350425},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.98953052835865696},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.1823501258605589},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.0469471641343042E-2},{"$f":"1-L3","v":9.9296259649575003E-3},{"$f":"1-M3","v":1.0469471641343042E-2}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.98953052835865696},null,null,"COP-Inst",{"$f":"K14","v":3.1929303670368556},{"$f":"L14","v":2.5918577378090517},{"$f":"M14","v":2.969786996681095}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.0469471641343042E-2},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.1929303670368556},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R7*Bilans!F7+S7","v":4.0871666666666666},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.6287663482042245},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D04'!$C$39+'D04'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":1.5172938071646338},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"AC7*Bilans!F7+AD7","v":3.6409499999999997},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.1600698113207542},{"$f":"AF7*Z7","v":171.15739676797054},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":20.396200838881782},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ7*Bilans!F7+AK7","v":4.046616666666667},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.63506703777279772},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":1.4767438071646342},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU7*Bilans!F7+AV7","v":2.6080833333333335},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.263619496855346},{"$f":"AX7*AR7","v":122.60337381377514},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":28.473609909317805},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB7*Bilans!F7+BC7","v":4.0871666666666666},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.6287663482042245},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":1.5172938071646338},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W7<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W7<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W7<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W7<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W7<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"BM7*Bilans!F7+BN7","v":3.3469444444444445},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.9048951781970649},{"$f":"BP7*BJ7","v":157.33649136575139},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":22.187863789490901},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F7<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F7<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.16120000000000001},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F7<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F7<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0335999999999999},{"$f":"Bilans!F7*BT7+BU7","v":2.4137633333333333},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY7","v":3.5083688512778481}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R8*Bilans!F8+S8","v":3.9877777777777781},0.75411111993625501,{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D04'!$C$39+'D04'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":0.98055021172086754},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC8*Bilans!F8+AD8","v":3.3671111111111109},2.9223983228511528,{"$f":"AF8*Z8","v":188.00743536206983},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":26.196493705075248},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ8*Bilans!F8+AK8","v":3.9254444444444445},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.76608588113199338},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":0.91821687838753396},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU8*Bilans!F8+AV8","v":2.4846666666666666},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.1565031446540877},{"$f":"AX8*AR8","v":138.73489537904584},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":35.50033741340669},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB8*Bilans!F8+BC8","v":3.9877777777777781},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.75411111993625501},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":0.98055021172086754},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W8<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W8<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W8<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W8<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W8<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM8*Bilans!F8+BN8","v":3.3671111111111109},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.9223983228511528},{"$f":"BP8*BJ8","v":188.00743536206983},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":26.196493705075248},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F8<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F8<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F8<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F8<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F8*BT8+BU8","v":2.3080444444444446},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY8","v":3.6690680343729802}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10711.766576858372},null,{"$f":"F9/F11","v":3375.9019627917405},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R9*Bilans!F9+S9","v":3.9613888888888891},0.78710376061867515,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D04'!$C$39+'D04'!$C$40)","v":3.1180240917174795},null,0.84336479717140955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC9*Bilans!F9+AD9","v":3.3090555555555556},2.8720104821802934,192.16580106846655,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":27.723689153534274},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ9*Bilans!F9+AK9","v":3.9069722222222221},0.7980666138301844,3.1180240917174795,null,0.78894813050474255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU9*Bilans!F9+AV9","v":2.4688333333333334},2.1427610062893079,143.3718253560362,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":37.15893915371548},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB9*Bilans!F9+BC9","v":3.9613888888888891},0.78710376061867515,3.1180240917174795,null,0.84336479717140955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W9<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W9<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W9<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W9<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W9<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM9*Bilans!F9+BN9","v":3.3090555555555556},2.8720104821802934,192.16580106846655,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":27.723689153534274},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F9<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F9<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F9<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F9<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F9*BT9+BU9","v":2.2943222222222226},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY9","v":3.6910125400001594}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":136.58429923919098},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R10*Bilans!F10+S10","v":3.7926388888888889},1,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D04'!$C$39+'D04'!$C$40)","v":3.826538716336382},null,-3.3899827447493092E-2,8.8591361437862521E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":82.647707208527649},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0.73873181586260417},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC10*Bilans!F10+AD10","v":2.9378055555555558},2.1617814465408807,178.66628004253806,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":46.374333562455504},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ10*Bilans!F10+AK10","v":3.788847222222222},1,3.826538716336382,null,-3.7691494114159951E-2,9.8500229341065369E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":82.565080687606539},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0.82135833678372039},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU10*Bilans!F10+AV10","v":2.3675833333333332},1.7421839622641508,143.84355941699368,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":57.373553767004658},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB10*Bilans!F10+BC10","v":3.7926388888888889},1,3.826538716336382,null,-3.3899827447493092E-2,8.8591361437862521E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":82.647707208527649},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0.73873181586260417},null,{"$f":"IF(Bilans!W10<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W10<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W10<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W10<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W10<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W10<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM10*Bilans!F10+BN10","v":2.9378055555555558},2.1617814465408807,178.66628004253806,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":46.374333562455504},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F10<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F10<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F10<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F10<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F10*BT10+BU10","v":2.2065722222222224},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY10","v":3.8377951139504609}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.1730087825181257},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R11*Bilans!F11+S11","v":3.8155555555555556},0.9776612151441112,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D04'!$C$39+'D04'!$C$40)","v":3.7303206808943088},null,8.5234874661246796E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC11*Bilans!F11+AD11","v":2.9882222222222223},2.1988805031446543,178.43668579352666,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":43.916513307542878},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ11*Bilans!F11+AK11","v":3.8048888888888888},0.98040200116951237,3.7303206808943088,null,7.4568207994579971E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU11*Bilans!F11+AV11","v":2.3813333333333331},1.7523018867924527,142.19733211596872,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":55.108749015166964},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB11*Bilans!F11+BC11","v":3.8155555555555556},0.9776612151441112,3.7303206808943088,null,8.5234874661246796E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W11<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W11<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W11<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W11<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W11<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM11*Bilans!F11+BN11","v":2.9882222222222223},2.1988805031446543,178.43668579352666,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":43.916513307542878},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F11<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F11<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F11<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F11<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F11*BT11+BU11","v":2.2184888888888894},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY11","v":3.8171803047724819}]
[null,6,null,null,null,null,null,null,null,"Z CWU","COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R12*Bilans!F12+S12","v":3.7840277777777778},1,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D04'!$C$39+'D04'!$C$40)","v":3.8626933720782524},null,-7.8665594300474595E-2,2.0365477329656635E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":82.511891982679515},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":1.715327529515623},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC12*Bilans!F12+AD12","v":2.9188611111111111},2.1478411949685539,177.2224406751946,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":47.756515027868041},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ12*Bilans!F12+AK12","v":3.7828194444444443},1,3.8626933720782524,null,-7.9873927633808073E-2,2.0678298777527183E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":82.485543901921602},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":1.7416756102735382},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU12*Bilans!F12+AV12","v":2.3624166666666664},1.7383820754716981,143.39139100463436,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":58.537624666703756},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB12*Bilans!F12+BC12","v":3.7840277777777778},1,3.8626933720782524,null,-7.8665594300474595E-2,2.0365477329656635E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":82.511891982679515},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":1.715327529515623},null,{"$f":"IF(Bilans!W12<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W12<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W12<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W12<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W12<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W12<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM12*Bilans!F12+BN12","v":2.9188611111111111},2.1478411949685539,177.2224406751946,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":47.756515027868041},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F12<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F12<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F12<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F12<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F12*BT12+BU12","v":2.2020944444444446},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY12","v":3.845598954389851}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10719.025229932784},null,{"$f":"F13/F15","v":4416.1933868014921},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.1823501258605589},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.5818285255173139},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.9592067555047983},null,null,null,null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R13*Bilans!F13+S13","v":3.7952777777777778},1,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D04'!$C$39+'D04'!$C$40)","v":3.8154590637703252},null,-2.0181285992547426E-2,5.2893467483844181E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":82.689083543034556},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0.43969694477033283},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC13*Bilans!F13+AD13","v":2.9436111111111112},2.1660534591194969,179.10897543981108,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":45.951485376363038},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ13*Bilans!F13+AK13","v":3.7906944444444441},1,3.8154590637703252,null,-2.4764619325881032E-2,6.4906001904288177E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":82.589224809340621},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0.53955567846426178},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU13*Bilans!F13+AV13","v":2.3691666666666666},1.7433490566037737,143.98184715700094,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":57.016999244873347},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB13*Bilans!F13+BC13","v":3.7952777777777778},1,3.8154590637703252,null,-2.0181285992547426E-2,5.2893467483844181E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":82.689083543034556},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0.43969694477033283},null,{"$f":"IF(Bilans!W13<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W13<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W13<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W13<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W13<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W13<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM13*Bilans!F13+BN13","v":2.9436111111111112},2.1660534591194969,179.10897543981108,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":45.951485376363038},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F13<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F13<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F13<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F13<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F13*BT13+BU13","v":2.2079444444444447},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY13","v":3.8354099507943178}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":129.325646164782},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.1929303670368556},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.5918577378090517},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.969786996681095},null,null,null,null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R14*Bilans!F14+S14","v":3.8913888888888892},0.87678886689131896,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D04'!$C$39+'D04'!$C$40)","v":3.4119264545223578},null,0.47946243436653146,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC14*Bilans!F14+AD14","v":3.1550555555555557},2.3216446540880504,171.20872238257405,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":37.79909058470308},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ14*Bilans!F14+AK14","v":3.8579722222222221},0.88438336462595402,3.4119264545223578,null,0.44604576769986437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU14*Bilans!F14+AV14","v":2.4268333333333332},1.7857830188679245,131.69182827979753,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":49.141500203646103},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB14*Bilans!F14+BC14","v":3.8913888888888892},0.87678886689131896,3.4119264545223578,null,0.47946243436653146,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W14<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W14<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W14<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W14<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W14<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM14*Bilans!F14+BN14","v":3.1550555555555557},2.3216446540880504,171.20872238257405,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":37.79909058470308},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F14<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F14<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F14<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F14<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F14*BT14+BU14","v":2.2579222222222226},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY14","v":3.7505154117703734}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.42720920283254},null,null,null,"tylko CO",{"$f":"F11","v":3.1730087825181257},{"$f":"F15","v":2.42720920283254},{"$f":"F28","v":2.8958437119723692},null,null,null,null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R15*Bilans!F15+S15","v":3.8131944444444446},0.98086633365684872,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D04'!$C$39+'D04'!$C$40)","v":3.7402340542428862},null,7.2960390201558312E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC15*Bilans!F15+AD15","v":2.9830277777777781},2.1950581761006291,178.63254945896611,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":44.117966653014392},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ15*Bilans!F15+AK15","v":3.803236111111111},0.98343461856492032,3.7402340542428862,null,6.3002056868224798E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU15*Bilans!F15+AV15","v":2.3799166666666665},1.7512594339622642,142.51646760837554,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":55.298205129738001},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB15*Bilans!F15+BC15","v":3.8131944444444446},0.98086633365684872,3.7402340542428862,null,7.2960390201558312E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W15<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W15<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W15<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W15<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W15<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM15*Bilans!F15+BN15","v":2.9830277777777781},2.1950581761006291,178.63254945896611,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":44.117966653014392},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F15<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F15<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F15<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F15<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F15*BT15+BU15","v":2.2172611111111116},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY15","v":3.8192940157506277}]
[null,10,null,null,null,null,null,null,null,"tylko CWU",{"$f":"F19","v":3.2209357096120863},{"$f":"F19","v":3.2209357096120863},{"$f":"F19","v":3.2209357096120863},null,null,null,null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R16*Bilans!F16+S16","v":3.9994444444444448},0.73966369079885752,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D04'!$C$39+'D04'!$C$40)","v":2.9582438389227641},null,1.0412006055216807,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC16*Bilans!F16+AD16","v":3.3927777777777779},2.9446750524109011,186.08622619011098,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":25.537973734919223},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ16*Bilans!F16+AK16","v":3.9336111111111109},0.75204278088566845,2.9582438389227641,null,0.97536727218834685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU16*Bilans!F16+AV16","v":2.4916666666666667},2.1625786163522012,136.6623095566805,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":34.773780512631369},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB16*Bilans!F16+BC16","v":3.9994444444444448},0.73966369079885752,2.9582438389227641,null,1.0412006055216807,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W16<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W16<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W16<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W16<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W16<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM16*Bilans!F16+BN16","v":3.3927777777777779},2.9446750524109011,186.08622619011098,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":25.537973734919223},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F16<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F16<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F16<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F16<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F16*BT16+BU16","v":2.3141111111111115},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY16","v":3.6594492167479373}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":805.12498471005381},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R17*Bilans!F17+S17","v":3.9813888888888891},0.76205868673775168,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D04'!$C$39+'D04'!$C$40)","v":3.0340519880589429},null,0.94733690082994615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC17*Bilans!F17+AD17","v":3.3530555555555557},2.9101991614255764,189.03801987012326,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":26.561383872884306},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ17*Bilans!F17+AK17","v":3.9209722222222223},0.77380093918119752,3.0340519880589429,null,0.88692023416327936,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU17*Bilans!F17+AV17","v":2.4808333333333334},2.1531761006289307,139.86401751802424,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":35.899951262970156},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB17*Bilans!F17+BC17","v":3.9813888888888891},0.76205868673775168,3.0340519880589429,null,0.94733690082994615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W17<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W17<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W17<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W17<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W17<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM17*Bilans!F17+BN17","v":3.3530555555555557},2.9101991614255764,189.03801987012326,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":26.561383872884306},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F17<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F17<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F17<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F17<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F17*BT17+BU17","v":2.3047222222222223},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY17","v":3.6743569404463923}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":5534.332770032679},null,null,null,null,null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R18*Bilans!F18+S18","v":3.9754166666666668},0.76951103437411328,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D04'!$C$39+'D04'!$C$40)","v":3.0591269912347561},null,0.91628967543191076,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC18*Bilans!F18+AD18","v":3.3399166666666669},2.8987955974842765,189.98762907777268,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":26.905254120990158},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ18*Bilans!F18+AK18","v":3.9167916666666667},0.78102877343950883,3.0591269912347561,null,0.85766467543191061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU18*Bilans!F18+AV18","v":2.4772500000000002},2.1500660377358489,140.91574763828808,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":36.274621721504509},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB18*Bilans!F18+BC18","v":3.9754166666666668},0.76951103437411328,3.0591269912347561,null,0.91628967543191076,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W18<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W18<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W18<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W18<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W18<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM18*Bilans!F18+BN18","v":3.3399166666666669},2.8987955974842765,189.98762907777268,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":26.905254120990158},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F18<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F18<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F18<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F18<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F18*BT18+BU18","v":2.3016166666666669},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY18","v":3.6793147250222331}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.2209357096120863},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5889.4754069357932},null,null,null,null,null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R19*Bilans!F19+S19","v":3.9595833333333337},0.78937722570921109,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D04'!$C$39+'D04'!$C$40)","v":3.1256049066310974},null,0.83397842670223632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC19*Bilans!F19+AD19","v":3.3050833333333336},2.8685628930817608,192.44083003497474,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":27.830142521496416},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ19*Bilans!F19+AK19","v":3.9057083333333331},0.80026582629214016,3.1256049066310974,null,0.78010342670223576,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU19*Bilans!F19+AV19","v":2.4677500000000001},1.8158915094339625,121.82116354210774,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":43.963261974404155},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB19*Bilans!F19+BC19","v":3.9595833333333337},0.78937722570921109,3.1256049066310974,null,0.83397842670223632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W19<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W19<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W19<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W19<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W19<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM19*Bilans!F19+BN19","v":3.3050833333333336},2.8685628930817608,192.44083003497474,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":27.830142521496416},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F19<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F19<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F19<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F19<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F19*BT19+BU19","v":2.2933833333333333},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY19","v":3.6925236047280605}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":6943.8272012853722},null,null,null,null,null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R20*Bilans!F20+S20","v":3.8573611111111115},0.92156154331105922,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D04'!$C$39+'D04'!$C$40)","v":3.5547956586636182},null,0.30256545244749322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC20*Bilans!F20+AD20","v":3.0801944444444445},2.266558176100629,174.67689423945393,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":40.462124463166035},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ20*Bilans!F20+AK20","v":3.8341527777777777},0.92713980498292214,3.5547956586636182,null,0.2793571191141595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU20*Bilans!F20+AV20","v":2.4064166666666664},1.7707594339622641,136.46716048642432,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":51.791201710093297},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB20*Bilans!F20+BC20","v":3.8573611111111115},0.92156154331105922,3.5547956586636182,null,0.30256545244749322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W20<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W20<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W20<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W20<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W20<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM20*Bilans!F20+BN20","v":3.0801944444444445},2.266558176100629,174.67689423945393,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":40.462124463166035},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F20<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F20<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F20<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F20<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F20*BT20+BU20","v":2.2402277777777782},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY20","v":3.7801388666930835}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$5,0))))))","v":9.4999999999999973E-2},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.4449999999999994},{"$f":"R21*Bilans!F21+S21","v":3.7182499999999994},1,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D04'!$C$39+'D04'!$C$40)","v":3.9705741996951218},null,-0.25232419969512243,6.3548541597458874E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":81.224053696002827},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":5.5119463039971937},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.2500000000000009E-2},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC21*Bilans!F21+AD21","v":2.8628750000000003},2.1066438679245287,171.11015464665701,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":52.441021455724595},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$5,0))))))","v":8.3749999999999991E-2},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.3762499999999998},{"$f":"AJ21*Bilans!F21+AK21","v":3.7355624999999995},1,3.9705741996951218,null,-0.23501169969512237,5.9188340999437213E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":81.602240055072826},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":5.1337599449271876},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$10,0))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU21*Bilans!F21+AV21","v":2.1705874999999999},1.5972247641509434,130.33711862615237,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":66.906294342276937},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$5,0))))))","v":9.4999999999999973E-2},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.4449999999999994},{"$f":"BB21*Bilans!F21+BC21","v":3.7182499999999994},1,3.9705741996951218,null,-0.25232419969512243,6.3548541597458874E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":81.224053696002827},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":5.5119463039971937},null,{"$f":"IF(Bilans!W21<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W21<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W21<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W21<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W21<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W21<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM21*Bilans!F21+BN21","v":2.1577500000000001},1.5877783018867926,128.96579004980103,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":67.4346064401837},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F21<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F21<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F21<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F21<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F21*BT21+BU21","v":2.1705874999999999},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY21","v":3.9014193590552124}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R22*Bilans!F22+S22","v":4.0323611111111113},0.69935198608101967,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D04'!$C$39+'D04'!$C$40)","v":2.8200397516514228},null,1.2123213594596884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC22*Bilans!F22+AD22","v":3.4651944444444442},3.0075272536687625,180.3920715096385,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":23.732596972497156},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ22*Bilans!F22+AK22","v":3.9566527777777778},0.71273369437165413,2.8200397516514228,null,1.136613026126355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU22*Bilans!F22+AV22","v":2.5114166666666669},2.1797201257861634,130.74003845589817,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":32.745686636892664},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB22*Bilans!F22+BC22","v":4.0323611111111113},0.69935198608101967,2.8200397516514228,null,1.2123213594596884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W22<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W22<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W22<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W22<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W22<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM22*Bilans!F22+BN22","v":3.4651944444444442},3.0075272536687625,180.3920715096385,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":23.732596972497156},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F22<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F22<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F22<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F22<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F22*BT22+BU22","v":2.3312277777777779},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY22","v":3.6325802968492664}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R23*Bilans!F23+S23","v":3.9293055555555556},0.82781277641730411,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D04'!$C$39+'D04'!$C$40)","v":3.2527293413363823},null,0.67657621421917336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC23*Bilans!F23+AD23","v":3.2384722222222222},2.3830267295597487,166.91300439868081,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":34.976738366011929},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ23*Bilans!F23+AK23","v":3.8845138888888888},0.83735814425592914,3.2527293413363823,null,0.63178454755250657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU23*Bilans!F23+AV23","v":2.4495833333333334},1.8025235849056607,126.25314828578006,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":46.241005186840169},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB23*Bilans!F23+BC23","v":3.9293055555555556},0.82781277641730411,3.2527293413363823,null,0.67657621421917336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W23<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W23<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W23<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W23<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W23<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM23*Bilans!F23+BN23","v":3.2384722222222222},2.3830267295597487,166.91300439868081,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":34.976738366011929},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F23<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F23<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F23<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F23<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F23*BT23+BU23","v":2.2776388888888892},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY23","v":3.7180486047787933}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$5,0))))))","v":9.4999999999999973E-2},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.4449999999999994},{"$f":"R24*Bilans!F24+S24","v":3.7645624999999998},1,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D04'!$C$39+'D04'!$C$40)","v":3.9023468654725608},null,-0.13778436547256101,3.5308077478109011E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":82.142905446885706},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":3.0064604067728253},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.2500000000000009E-2},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC24*Bilans!F24+AD24","v":2.8982187500000003},2.1326515330188682,175.18219322792476,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":49.412675911111691},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$5,0))))))","v":8.3749999999999991E-2},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.3762499999999998},{"$f":"AJ24*Bilans!F24+AK24","v":3.7763906249999999},1,3.9023468654725608,null,-0.12595624047256093,3.2277048866927942E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":82.400995611012078},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":2.748370242646462},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$10,0))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU24*Bilans!F24+AV24","v":2.1926468749999999},1.6134571344339623,132.95047425304907,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":64.045143739670792},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$5,0))))))","v":9.4999999999999973E-2},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.4449999999999994},{"$f":"BB24*Bilans!F24+BC24","v":3.7645624999999998},1,3.9023468654725608,null,-0.13778436547256101,3.5308077478109011E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":82.142905446885706},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":3.0064604067728253},null,{"$f":"IF(Bilans!W24<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W24<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W24<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W24<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W24<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W24<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM24*Bilans!F24+BN24","v":2.1935000000000002},1.6140849056603777,132.58562378890585,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":64.138354264742446},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F24<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F24<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F24<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F24<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F24*BT24+BU24","v":2.1926468749999999},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY24","v":3.8621686827812876}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R25*Bilans!F25+S25","v":3.8376388888888893},0.94787487526161396,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D04'!$C$39+'D04'!$C$40)","v":3.6376014831046746},null,0.20003740578421469,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC25*Bilans!F25+AD25","v":3.0368055555555555},2.2346305031446541,176.51945879352664,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":42.065698356235963},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ25*Bilans!F25+AK25","v":3.8203472222222219},0.95216514926848783,3.6376014831046746,null,0.18274573911754732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU25*Bilans!F25+AV25","v":2.3945833333333333},1.7620518867924528,139.1892059940175,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":53.347630332295083},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB25*Bilans!F25+BC25","v":3.8376388888888893},0.94787487526161396,3.6376014831046746,null,0.20003740578421469,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W25<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W25<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W25<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W25<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W25<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM25*Bilans!F25+BN25","v":3.0368055555555555},2.2346305031446541,176.51945879352664,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":42.065698356235963},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F25<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F25<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F25<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F25<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F25*BT25+BU25","v":2.2299722222222225},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY25","v":3.7975235783808614}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10711.766576858372},null,{"$f":"F26/F28","v":3699.0140498854998},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$5,0))))))","v":9.4999999999999973E-2},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.4449999999999994},{"$f":"R26*Bilans!F26+S26","v":3.743583333333333},1,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D04'!$C$39+'D04'!$C$40)","v":3.9332532647357725},null,-0.18966993140243948,4.8222150631121667E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":81.727353225982412},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":4.1407443349932178},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.2500000000000009E-2},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC26*Bilans!F26+AD26","v":2.8822083333333337},2.1208702830188684,173.33311476677235,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":50.78392078798494},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$5,0))))))","v":8.3749999999999991E-2},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.3762499999999998},{"$f":"AJ26*Bilans!F26+AK26","v":3.757895833333333},1,3.9332532647357725,null,-0.17535743140243953,4.4583305370807257E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":82.039813945804383},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":3.8282836151712463},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$10,0))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU26*Bilans!F26+AV26","v":2.1826541666666666},1.6061040094339623,131.76447411157272,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":65.340873168076513},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$5,0))))))","v":9.4999999999999973E-2},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.4449999999999994},{"$f":"BB26*Bilans!F26+BC26","v":3.743583333333333},1,3.9332532647357725,null,-0.18966993140243948,4.8222150631121667E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":81.727353225982412},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":4.1407443349932178},null,{"$f":"IF(Bilans!W26<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W26<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W26<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W26<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W26<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W26<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM26*Bilans!F26+BN26","v":2.1773055555555558},1.6021682389937111,130.94096959568924,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":65.629943822598605},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F26<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F26<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F26<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F26<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F26*BT26+BU26","v":2.1826541666666666},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY26","v":3.8798506068215524}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":136.58429923919098},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R27*Bilans!F27+S27","v":3.8481944444444447},0.93375813637171901,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D04'!$C$39+'D04'!$C$40)","v":3.5932828728404473},null,0.25491157160399736,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC27*Bilans!F27+AD27","v":3.060027777777778},2.2517185534591198,175.54859170470934,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":41.201791363427084},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ27*Bilans!F27+AK27","v":3.8277361111111108},0.93874885011270892,3.5932828728404473,null,0.23445323827066344,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU27*Bilans!F27+AV27","v":2.4009166666666664},1.7667122641509434,137.73650771882191,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":52.512703925427694},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB27*Bilans!F27+BC27","v":3.8481944444444447},0.93375813637171901,3.5932828728404473,null,0.25491157160399736,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W27<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W27<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W27<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W27<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W27<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM27*Bilans!F27+BN27","v":3.060027777777778},2.2517185534591198,175.54859170470934,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":41.201791363427084},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F27<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F27<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F27<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F27<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F27*BT27+BU27","v":2.2354611111111113},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY27","v":3.7881992448592161}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.8958437119723692},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R28*Bilans!F28+S28","v":3.974305555555556},0.77089998875951971,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D04'!$C$39+'D04'!$C$40)","v":3.0637921081046748},null,0.91051344745088114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC28*Bilans!F28+AD28","v":3.3374722222222224},2.8966740041928718,190.16283324364679,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":26.969528697342906},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ28*Bilans!F28+AK28","v":3.9160138888888887},0.78237518942354434,3.0637921081046748,null,0.85222178078421384,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU28*Bilans!F28+AV28","v":2.4765833333333331},2.1494874213836472,141.11101818162294,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":36.3444474741978},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB28*Bilans!F28+BC28","v":3.974305555555556},0.77089998875951971,3.0637921081046748,null,0.91051344745088114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W28<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W28<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W28<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W28<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W28<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM28*Bilans!F28+BN28","v":3.3374722222222224},2.8966740041928718,190.16283324364679,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":26.969528697342906},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F28<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F28<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F28<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F28<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F28*BT28+BU28","v":2.3010388888888889},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY28","v":3.6802385800234823}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R29*Bilans!F29+S29","v":4.1704166666666662},0.47652705933562239,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D04'!$C$39+'D04'!$C$40)","v":1.987316390370935},null,2.1831002762957312,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"AC29*Bilans!F29+AD29","v":4.4651249999999996},4.4651249999999996,181.35159640243904,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.824331932913688},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ29*Bilans!F29+AK29","v":4.7042916666666672},0.42244752901962246,1.987316390370935,null,2.7169752762957322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU29*Bilans!F29+AV29","v":3.3989583333333337},3.3989583333333337,138.04910721544721,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.219649193096283},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB29*Bilans!F29+BC29","v":4.1704166666666662},0.47652705933562239,1.987316390370935,null,2.1831002762957312,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W29<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W29<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W29<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W29<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W29<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"BM29*Bilans!F29+BN29","v":3.6521944444444441},3.6521944444444441,148.33432275067753,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":13.233686173383159},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F29<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F29<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.16120000000000001},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F29<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F29<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0335999999999999},{"$f":"Bilans!F29*BT29+BU29","v":3.0847583333333333},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY29","v":2.7452303156184321}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R30*Bilans!F30+S30","v":4.1197499999999998},0.56844839431634353,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D04'!$C$39+'D04'!$C$40)","v":2.341865272484756},null,1.7778847275152438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"AC30*Bilans!F30+AD30","v":3.9635249999999997},3.8887415094339626,190.00466892977454,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.951786343748319},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ30*Bilans!F30+AK30","v":4.3040250000000002},0.54411051805804,2.341865272484756,null,1.9621597275152443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU30*Bilans!F30+AV30","v":2.9176250000000001},2.8625754716981135,139.86599609848139,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":20.31165038965085},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB30*Bilans!F30+BC30","v":4.1197499999999998},0.56844839431634353,2.341865272484756,null,1.7778847275152438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W30<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W30<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W30<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W30<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W30<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"BM30*Bilans!F30+BN30","v":3.4664166666666665},3.4010125786163523,166.17413820340545,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":17.095976816050698},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F30<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F30<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.16120000000000001},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F30<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F30<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0335999999999999},{"$f":"Bilans!F30*BT30+BU30","v":2.6763849999999998},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY30","v":3.1641083375610224}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R31*Bilans!F31+S31","v":4.0984999999999996},0.6076774119100683,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D04'!$C$39+'D04'!$C$40)","v":2.4905658727134146},null,1.607934127286585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"AC31*Bilans!F31+AD31","v":3.7531499999999998},3.257450943396226,170.42411295683385,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":19.112708472285192},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ31*Bilans!F31+AK31","v":4.1361500000000007},0.60214592621481666,2.4905658727134146,null,1.6455841272865861,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU31*Bilans!F31+AV31","v":2.7157500000000003},2.3570660377358492,123.31755585641972,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":26.413646986194298},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB31*Bilans!F31+BC31","v":4.0984999999999996},0.6076774119100683,2.4905658727134146,null,1.607934127286585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W31<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W31<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W31<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W31<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W31<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"BM31*Bilans!F31+BN31","v":3.3885000000000001},2.9409622641509432,153.86598104371836,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":21.169503261843637},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F31<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F31<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.16120000000000001},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F31<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F31<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0335999999999999},{"$f":"Bilans!F31*BT31+BU31","v":2.5051100000000002},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY31","v":3.3804392194447566}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R37*Bilans!F37+S37","v":4.0001388888888894},0.73880638222038353,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D04'!$C$39+'D04'!$C$40)","v":2.955328140879065},null,1.0448107480098243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC37*Bilans!F37+AD37","v":3.3943055555555555},2.946001048218029,185.97026812138873,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":25.499090160508274},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ37*Bilans!F37+AK37","v":3.9340972222222224},0.75120872056377708,2.955328140879065,null,0.97876908134315732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU37*Bilans!F37+AV37","v":2.4920833333333334},2.1629402515723268,136.53850488571865,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":34.730661786360237},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB37*Bilans!F37+BC37","v":4.0001388888888894},0.73880638222038353,2.955328140879065,null,1.0448107480098243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W37<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W37<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W37<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W37<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W37<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM37*Bilans!F37+BN37","v":3.3943055555555555},2.946001048218029,185.97026812138873,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":25.499090160508274},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F37<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F37<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F37<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F37<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F37*BT37+BU37","v":2.3144722222222223},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY37","v":3.6588782581682553}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R44*Bilans!F44+S44","v":3.9738888888888892},0.77142104689998736,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D04'!$C$39+'D04'!$C$40)","v":3.0655415269308945},null,0.9083473619579947,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC44*Bilans!F44+AD44","v":3.3365555555555555},2.895878406708595,190.22841612599069,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":26.993655943828358},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ44*Bilans!F44+AK44","v":3.9157222222222221},0.78288023331521228,3.0655415269308945,null,0.85018069529132756,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU44*Bilans!F44+AV44","v":2.4763333333333333},2.1492704402515721,141.18421226813928,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":36.37064182425727},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB44*Bilans!F44+BC44","v":3.9738888888888892},0.77142104689998736,3.0655415269308945,null,0.9083473619579947,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W44<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W44<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W44<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W44<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W44<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM44*Bilans!F44+BN44","v":3.3365555555555555},2.895878406708595,190.22841612599069,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":26.993655943828358},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F44<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F44<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F44<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F44<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F44*BT44+BU44","v":2.3008222222222225},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY44","v":3.6805851452721874}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R61*Bilans!F61+S61","v":3.9387500000000002},0.81576029144832063,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D04'!$C$39+'D04'!$C$40)","v":3.2130758479420729},null,0.72567415205792729,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC61*Bilans!F61+AD61","v":3.2592500000000002},2.3983160377358494,165.7723064744593,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":34.296209089413715},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ61*Bilans!F61+AK61","v":3.8911249999999997},0.82574470055371474,3.2130758479420729,null,0.67804915205792682,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU61*Bilans!F61+AV61","v":2.4552499999999999},1.8066933962264151,124.87917633548091,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":45.526899287107902},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB61*Bilans!F61+BC61","v":3.9387500000000002},0.81576029144832063,3.2130758479420729,null,0.72567415205792729,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W61<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W61<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W61<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W61<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W61<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM61*Bilans!F61+BN61","v":3.2592500000000002},2.3983160377358494,165.7723064744593,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":34.296209089413715},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F61<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F61<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F61<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F61<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F61*BT61+BU61","v":2.2825500000000001},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY61","v":3.7100488896292547}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R71*Bilans!F71+S71","v":4.1110833333333332},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":0.58439870880595934},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D04'!$C$39+'D04'!$C$40)","v":2.4025117917936991},null,1.7085715415396341,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"AC71*Bilans!F71+AD71","v":3.8777249999999999},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.8045603773584911},191.25729164123337,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.723745348501943},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ71*Bilans!F71+AK71","v":4.2355583333333335},0.56722434274750055,2.4025117917936991,null,1.8330465415396344,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU71*Bilans!F71+AV71","v":2.835291666666667},2.7817955974842774,139.84235735634306,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":21.504793015951808},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB71*Bilans!F71+BC71","v":4.1110833333333332},0.58439870880595934,2.4025117917936991,null,1.7085715415396341,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W71<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W71<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W71<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W71<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W71<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"BM71*Bilans!F71+BN71","v":3.4346388888888888},3.3698343815513629,169.40338256440154,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.75218950346316},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F71<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F71<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.16120000000000001},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F71<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F71<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0335999999999999},{"$f":"Bilans!F71*BT71+BU71","v":2.6065316666666667},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY71","v":3.248904358738498}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R77*Bilans!F77+S77","v":4.0869999999999997},0.62907735226804806,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D04'!$C$39+'D04'!$C$40)","v":2.5710391387195122},null,1.5159608612804876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"AC77*Bilans!F77+AD77","v":3.6392999999999995},3.158637735849056,171.16550034643348,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":20.415666198961098},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ77*Bilans!F77+AK77","v":4.0453000000000001},0.63556204452562537,2.5710391387195122,null,1.4742608612804879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU77*Bilans!F77+AV77","v":2.6065},2.262245283018868,122.59029941279339,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":28.505173219980477},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB77*Bilans!F77+BC77","v":4.0869999999999997},0.62907735226804806,2.5710391387195122,null,1.5159608612804876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W77<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W77<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W77<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W77<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W77<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"BM77*Bilans!F77+BN77","v":3.3463333333333334},2.9043647798742138,157.38653568706857,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":22.203028388648008},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F77<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F77<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.16120000000000001},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F77<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F77<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0335999999999999},{"$f":"Bilans!F77*BT77+BU77","v":2.41242},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY77","v":3.5103224533966952}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R94*Bilans!F94+S94","v":4.0250000000000004},0.70830960271171028,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D04'!$C$39+'D04'!$C$40)","v":2.8509461509146341},null,1.1740538490853663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC94*Bilans!F94+AD94","v":3.4489999999999998},2.9934716981132072,181.70051956925909,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":24.129749739193162},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ94*Bilans!F94+AK94","v":3.9515000000000002},0.72148453774886345,2.8509461509146341,null,1.1005538490853661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU94*Bilans!F94+AV94","v":2.5070000000000001},2.1758867924528302,132.07399320386563,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":33.196452672707302},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB94*Bilans!F94+BC94","v":4.0250000000000004},0.70830960271171028,2.8509461509146341,null,1.1740538490853663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W94<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W94<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W94<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W94<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W94<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM94*Bilans!F94+BN94","v":3.4489999999999998},2.9934716981132072,181.70051956925909,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":24.129749739193162},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F94<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F94<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F94<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F94<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F94*BT94+BU94","v":2.3273999999999999},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY94","v":3.6385546502634938}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.1900000000000004},{"$f":"R104*Bilans!F104+S104","v":5.4026750000000003},0.26119921278551378,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D04'!$C$39+'D04'!$C$40)","v":1.4111744569359759},null,3.9915005430640242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC104*Bilans!F104+AD104","v":5.2066999999999997},5.0102207547169808,136.36256727860103,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.4644027606081673},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.1900000000000004},{"$f":"AJ104*Bilans!F104+AK104","v":5.4026750000000003},0.26119921278551378,1.4111744569359759,null,3.9915005430640242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU104*Bilans!F104+AV104","v":5.2066999999999997},5.0102207547169808,136.36256727860103,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.4644027606081673},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.1900000000000004},{"$f":"BB104*Bilans!F104+BC104","v":5.4026750000000003},0.26119921278551378,1.4111744569359759,null,3.9915005430640242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W104<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W104<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W104<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W104<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W104<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM104*Bilans!F104+BN104","v":4.5400833333333326},4.3687594339622633,118.90399273861021,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.4135656512160679},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F104<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F104<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F104<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F104<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F104*BT104+BU104","v":3.4680599999999999},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY104","v":2.4418182191263287}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F116<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F116<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F116<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F116<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F116<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F116<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F116<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F116<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F116<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F116<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F116<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F116<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F116<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F116<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F116<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F116*BT116+BU116","v":3.4334333333333333},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY116","v":2.466444305415354}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F119<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F119<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F119<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F119<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F119<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F119<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F119<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F119<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F119<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F119<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F119<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F119<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F119<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F119<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F119<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F119*BT119+BU119","v":3.7058533333333337},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY119","v":2.2851341732421293}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F136<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F136<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F136<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F136<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F136<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F136<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F136<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F136<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F136<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F136<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F136<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F136<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F136<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F136<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F136<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F136*BT136+BU136","v":3.8563733333333339},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY136","v":2.1959419799491893}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F142<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F142<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F142<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F142<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F142<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F142<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F142<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F142<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F142<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F142<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F142<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F142<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F142<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F142<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F142<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F142*BT142+BU142","v":3.7206933333333332},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY142","v":2.2760199066007201}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F152<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F152<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F152<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F152<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F152<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F152<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F152<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F152<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F152<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F152<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F152<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F152<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F152<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F152<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F152<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F152*BT152+BU152","v":3.9705000000000004},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY152","v":2.1328225898560018}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F169<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F169<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F169<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F169<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F169<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F169<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F169<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F169<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F169<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F169<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F169<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F169<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F169<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F169<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F169<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F169*BT169+BU169","v":4.1104200000000004},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY169","v":2.0602206326903953}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F175<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F175<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F175<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F175<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F175<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F175<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F175<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F175<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F175<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F175<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F175<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F175<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F175<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F175<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F175<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F175*BT175+BU175","v":3.8408266666666675},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY175","v":2.2048305815301705}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F185<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F185<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F185<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F185<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F185<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F185<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F185<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F185<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F185<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F185<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F185<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F185<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F185<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F185<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F185<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F185*BT185+BU185","v":4.252813333333334},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY185","v":1.9912400167316509}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F201<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F201<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F201<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F201<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F201<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F201<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F201<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F201<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F201<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F201<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F201<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F201<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F201<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F201<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F201<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F201*BT201+BU201","v":4.1605933333333329},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY201","v":2.0353760664800831}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F211<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F211<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F211<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F211<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F211<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F211<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F211<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.11539999999999999},{"$f":"IF(Bilans!F211<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F211<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F211<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F211<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F211<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F211<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F211<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F211<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":1.9540000000000006},{"$f":"Bilans!F211*BT211+BU211","v":4.4644308333333331},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY211","v":1.8968536884466436}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F217<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F217<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F217<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F217<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F217<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F217<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F217<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F217<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F217<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F217<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F217<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F217<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F217<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F217<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F217<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F217*BT217+BU217","v":3.9754466666666666},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY217","v":2.130168708846953}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F234<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F234<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F234<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F234<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F234<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F234<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F234<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.11539999999999999},{"$f":"IF(Bilans!F234<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F234<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F234<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F234<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F234<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F234<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F234<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F234<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":1.9540000000000006},{"$f":"Bilans!F234*BT234+BU234","v":4.7750491666666672},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY234","v":1.7734628058154209}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F244<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F244<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F244<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F244<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F244<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F244<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F244<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F244<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F244<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F244<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F244<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F244<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F244<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F244<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F244<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F244*BT244+BU244","v":3.7475466666666666},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY244","v":2.2597109112334621}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.1900000000000004},{"$f":"R250*Bilans!F250+S250","v":5.5598999999999998},0.21909661081010262,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D04'!$C$39+'D04'!$C$40)","v":1.2181552464430896},null,4.3417447535569105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC250*Bilans!F250+AD250","v":5.3942666666666668},5.1907094339622644,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.1900000000000004},{"$f":"AJ250*Bilans!F250+AK250","v":5.5598999999999998},0.21909661081010262,1.2181552464430896,null,{"$f":"AL250-AN250","v":4.3417447535569105},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU250*Bilans!F250+AV250","v":5.3942666666666668},5.1907094339622644,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.1900000000000004},{"$f":"BB250*Bilans!F250+BC250","v":5.5598999999999998},0.21909661081010262,1.2181552464430896,null,{"$f":"BD250-BF250","v":4.3417447535569105},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W250<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W250<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W250<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W250<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W250<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM250*Bilans!F250+BN250","v":4.6412222222222219},4.4660817610062891,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F250<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F250<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F250<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F250<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F250*BT250+BU250","v":3.5850133333333334},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY250","v":2.3621591625014662}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D04'!$C$39+'D04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W260<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W260<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W260<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W260<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W260<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.3881388888888886},1.3357562893081758,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F260<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F260<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F260<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F260<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F260*BT260+BU260","v":4.171193333333334},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY260","v":2.0302036890378106}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.1900000000000004},{"$f":"R277*Bilans!F277+S277","v":5.8425250000000002},0.14911141659520269,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D04'!$C$39+'D04'!$C$40)","v":0.87118717924288669},null,4.9713378207571139,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC277*Bilans!F277+AD277","v":5.7314333333333334},5.5151528301886792,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.1900000000000004},{"$f":"AJ277*Bilans!F277+AK277","v":5.8425250000000002},0.14911141659520269,0.87118717924288669,null,4.9713378207571139,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU277*Bilans!F277+AV277","v":5.7314333333333334},5.5151528301886792,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.1900000000000004},{"$f":"BB277*Bilans!F277+BC277","v":5.8425250000000002},0.14911141659520269,0.87118717924288669,null,4.9713378207571139,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W277<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W277<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W277<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W277<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W277<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM277*Bilans!F277+BN277","v":4.823027777777777},4.6410267295597478,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F277<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F277<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F277<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F277<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F277*BT277+BU277","v":3.7952466666666669},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY277","v":2.2313100667211585}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.1900000000000004},{"$f":"R286*Bilans!F286+S286","v":5.5950500000000005},0.21000758087887353,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D04'!$C$39+'D04'!$C$40)","v":1.1750029153963415},null,4.4200470846036595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC286*Bilans!F286+AD286","v":5.4362000000000004},5.2310603773584914,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.1900000000000004},{"$f":"AJ286*Bilans!F286+AK286","v":5.5950500000000005},0.21000758087887353,1.1750029153963415,null,4.4200470846036595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU286*Bilans!F286+AV286","v":5.4362000000000004},5.2310603773584914,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.1900000000000004},{"$f":"BB286*Bilans!F286+BC286","v":5.5950500000000005},0.21000758087887353,1.1750029153963415,null,4.4200470846036595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W286<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W286<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W286<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W286<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W286<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM286*Bilans!F286+BN286","v":4.6638333333333328},4.4878396226415092,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F286<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F286<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4800000000000028E-2},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F286<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F286<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5659999999999998},{"$f":"Bilans!F286*BT286+BU286","v":3.6111600000000004},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY286","v":2.3450559080802997}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"R292*Bilans!F292+S292","v":4.9370833333333337},0.33295916836658024,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D04'!$C$39+'D04'!$C$40)","v":1.6438471608231706},null,3.2932361725101629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"AC292*Bilans!F292+AD292","v":4.9286666666666665},4.7426792452830187,154.74275031385181,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.1867167689937421},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.25666666666666654},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$6,0))))))","v":2.9833333333333343},{"$f":"AJ292*Bilans!F292+AK292","v":5.2869166666666665},0.31092738253042962,1.6438471608231706,null,3.6430695058434956,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$10,0))))))","v":9.9999999999999936E-2},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.7900000000000009},{"$f":"AU292*Bilans!F292+AV292","v":3.6875000000000004},3.5483490566037741,115.77449447768065,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.942263877635385},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"BB292*Bilans!F292+BC292","v":4.9370833333333337},0.33295916836658024,1.6438471608231706,null,3.2932361725101629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W292<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W292<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W292<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W292<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W292<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"BM292*Bilans!F292+BN292","v":3.9114999999999984},3.7638962264150928,122.80730444730783,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":10.315632889883805},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F292<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F292<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4000000000000075E-2},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F292<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F292<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F292*BT292+BU292","v":3.3279000000000001},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY292","v":2.5446594227660855}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"R309*Bilans!F309+S309","v":4.3524999999999991},0.4267148208206667,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D04'!$C$39+'D04'!$C$40)","v":1.8572762576219515},null,2.4952237423780477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"AC309*Bilans!F309+AD309","v":4.6439999999999992},4.6439999999999992,174.57271726829268,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.6324976366042758},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.25666666666666654},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$6,0))))))","v":2.9833333333333343},{"$f":"AJ309*Bilans!F309+AK309","v":4.8955000000000002},0.37938438517453815,1.8572762576219515,null,3.0382237423780487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$10,0))))))","v":9.9999999999999936E-2},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.7900000000000009},{"$f":"AU309*Bilans!F309+AV309","v":3.5350000000000001},3.4016037735849056,127.86977041877591,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.150655397247045},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"BB309*Bilans!F309+BC309","v":4.3524999999999991},0.4267148208206667,1.8572762576219515,null,2.4952237423780477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W309<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W309<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W309<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W309<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W309<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"BM309*Bilans!F309+BN309","v":3.7996666666666647},3.7996666666666647,142.83336234146336,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":11.772958774732066},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F309<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F309<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4000000000000075E-2},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F309<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F309<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F309*BT309+BU309","v":3.1997999999999998},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY309","v":2.6465316873002238}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"R315*Bilans!F315+S315","v":5.3108333333333322},0.28383351496213077,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D04'!$C$39+'D04'!$C$40)","v":1.5073924923780493},null,3.8034408409552829,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"AC315*Bilans!F315+AD315","v":5.110666666666666},4.9178113207547165,144.8513736806259,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.1273133824998594},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.25666666666666654},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$6,0))))))","v":2.9833333333333343},{"$f":"AJ315*Bilans!F315+AK315","v":5.5371666666666659},0.27223173567312697,1.5073924923780493,null,4.0297741742886171,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$10,0))))))","v":9.9999999999999936E-2},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.7900000000000009},{"$f":"AU315*Bilans!F315+AV315","v":3.7850000000000001},3.642169811320755,107.27806862402214,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.6235991880658585},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"BB315*Bilans!F315+BC315","v":5.3108333333333322},0.28383351496213077,1.5073924923780493,null,3.8034408409552829,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W315<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W315<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W315<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W315<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W315<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"BM315*Bilans!F315+BN315","v":3.9829999999999979},3.8326981132075453,112.88997287436722,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":9.145197822452749},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F315<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F315<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":8.4000000000000075E-2},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F315<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F315<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F315*BT315+BU315","v":3.4097999999999997},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY315","v":2.4835392377920278}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R325*Bilans!F325+S325","v":4.1369166666666661},0.53705179294184879,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D04'!$C$39+'D04'!$C$40)","v":2.2217385130843499},null,1.9151781535823162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"AC325*Bilans!F325+AD325","v":4.1334749999999998},4.0554849056603777,186.8225394350668,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.517321826949278},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ325*Bilans!F325+AK325","v":4.4396416666666667},0.50043194471423558,2.2217385130843499,null,2.2179031535823168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU325*Bilans!F325+AV325","v":3.0807083333333334},3.0225817610062897,139.24016816168131,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":18.13657957622814},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB325*Bilans!F325+BC325","v":4.1369166666666661},0.53705179294184879,2.2217385130843499,null,1.9151781535823162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W325<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W325<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W325<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W325<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W325<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"BM325*Bilans!F325+BN325","v":3.5293611111111107},3.4627693920335432,159.51813071595853,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.831055559247975},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F325<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F325<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.16120000000000001},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F325<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F325<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0335999999999999},{"$f":"Bilans!F325*BT325+BU325","v":2.8147483333333332},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY325","v":3.0085716697075662}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R342*Bilans!F342+S342","v":4.0588888888888892},0.66734028955485969,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D04'!$C$39+'D04'!$C$40)","v":2.708660086382114},null,1.3502288025067752,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC342*Bilans!F342+AD342","v":3.5235555555555553},3.0581802935010476,175.50911622355162,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":22.331632374295491},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ342*Bilans!F342+AK342","v":3.9752222222222224},0.68138582825387883,2.708660086382114,null,1.2665621358401085,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU342*Bilans!F342+AV342","v":2.5273333333333334},2.1935345911949686,125.88705719036662,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":31.13429727660505},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB342*Bilans!F342+BC342","v":4.0588888888888892},0.66734028955485969,2.708660086382114,null,1.3502288025067752,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W342<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W342<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W342<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W342<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W342<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM342*Bilans!F342+BN342","v":3.5235555555555553},3.0581802935010476,175.50911622355162,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":22.331632374295491},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F342<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F342<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F342<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F342<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F342*BT342+BU342","v":2.3450222222222221},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY342","v":3.6112118737187662}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R352*Bilans!F352+S352","v":4.0009722222222228},0.73777800476383182,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D04'!$C$39+'D04'!$C$40)","v":2.9518293032266261},null,1.0491429189955968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC352*Bilans!F352+AD352","v":3.3961388888888888},2.9475922431865826,185.83088107920437,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":25.452476050250198},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ352*Bilans!F352+AK352","v":3.9346805555555555},0.75020812021418182,2.9518293032266261,null,0.98285125232892945,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU352*Bilans!F352+AV352","v":2.4925833333333332},2.1633742138364775,136.389874546096,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":34.678938343526241},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB352*Bilans!F352+BC352","v":4.0009722222222228},0.73777800476383182,2.9518293032266261,null,1.0491429189955968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W352<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W352<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W352<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W352<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W352<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM352*Bilans!F352+BN352","v":3.3961388888888888},2.9475922431865826,185.83088107920437,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":25.452476050250198},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F352<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F352<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F352<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F352<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F352*BT352+BU352","v":2.3149055555555558},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY352","v":3.6581933430070004}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R358*Bilans!F358+S358","v":4.0659722222222223},0.65886332220741073,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D04'!$C$39+'D04'!$C$40)","v":2.6789199663363821},null,1.3870522558858402,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC358*Bilans!F358+AD358","v":3.5391388888888891},3.0717054507337527,174.16090419931484,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":21.96536859447485},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ358*Bilans!F358+AK358","v":3.9801805555555556},0.67306493485506136,2.6789199663363821,null,1.3012605892191735,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU358*Bilans!F358+AV358","v":2.5315833333333333},2.1972232704402512,124.57912962202791,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":30.707458521275079},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB358*Bilans!F358+BC358","v":4.0659722222222223},0.65886332220741073,2.6789199663363821,null,1.3870522558858402,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W358<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W358<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W358<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W358<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W358<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM358*Bilans!F358+BN358","v":3.5391388888888891},3.0717054507337527,174.16090419931484,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":21.96536859447485},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F358<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F358<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F358<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F358<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F358*BT358+BU358","v":2.3487055555555556},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY358","v":3.6055486278356308}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R369*Bilans!F369+S369","v":4.0814166666666667},0.63951066643651056,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D04'!$C$39+'D04'!$C$40)","v":2.6101094925050816},null,1.4713071741615851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"AC369*Bilans!F369+AD369","v":3.584025},3.1106632075471694,171.39208010777728,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":21.078112887574058},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ369*Bilans!F369+AK369","v":4.0011916666666671},0.65233303224374772,2.6101094925050816,null,1.3910821741615855,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU369*Bilans!F369+AV369","v":2.5534583333333334},2.2162091194968552,122.10923060484738,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":29.585163993363619},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB369*Bilans!F369+BC369","v":4.0814166666666667},0.63951066643651056,2.6101094925050816,null,1.4713071741615851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W369<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W369<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W369<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W369<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W369<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"BM369*Bilans!F369+BN369","v":3.3258611111111112},2.8865964360587002,159.04639448187353,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":22.714262868496498},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F369<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F369<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.16120000000000001},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F369<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F369<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0335999999999999},{"$f":"Bilans!F369*BT369+BU369","v":2.3674183333333332},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY369","v":3.5770493004080772}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"R370*Bilans!F370+S370","v":4.04},0.6900908596957257,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D04'!$C$39+'D04'!$C$40)","v":2.7879670731707318},null,1.2520329268292683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC370*Bilans!F370+AD370","v":3.4819999999999998},3.0221132075471693,179.01288567694431,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":23.324363285078299},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$5,0))))))","v":2.333333333333338E-2},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ370*Bilans!F370+AK370","v":3.9620000000000002},0.70367669691335988,2.7879670731707318,null,1.1740329268292684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$10,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU370*Bilans!F370+AV370","v":2.516},2.183698113207547,129.34991969075011,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":32.279583846837298},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$5,0))))))","v":3.3333333333333361E-2},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.0133333333333336},{"$f":"BB370*Bilans!F370+BC370","v":4.04},0.6900908596957257,2.7879670731707318,null,1.2520329268292683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W370<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W370<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W370<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W370<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W370<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM370*Bilans!F370+BN370","v":3.4819999999999998},3.0221132075471693,179.01288567694431,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":23.324363285078299},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F370<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F370<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":1.7333333333333298E-2},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F370<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F370<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F370*BT370+BU370","v":2.3351999999999999},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY370","v":3.6264012046177014}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R371*Bilans!F371+S371","v":4.0914166666666665},0.62084430562917514,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D04'!$C$39+'D04'!$C$40)","v":2.5401327394563009},null,1.5512839272103656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"AC371*Bilans!F371+AD371","v":3.6830249999999998},3.196587735849056,170.92450892692128,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":19.905727039251179},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ371*Bilans!F371+AK371","v":4.0801916666666669},0.6225523080712223,2.5401327394563009,null,1.540058927210366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU371*Bilans!F371+AV371","v":2.6484583333333336},2.2986619496855347,122.91158491685842,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":27.681496592195359},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$5,0))))))","v":1.9999999999999928E-2},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB371*Bilans!F371+BC371","v":4.0914166666666665},0.62084430562917514,2.5401327394563009,null,1.5512839272103656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W371<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W371<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W371<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W371<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W371<='D04'!$U$3,'D04'!$S$10,0))))))","v":7.3333333333333306E-2},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.1739999999999999},{"$f":"BM371*Bilans!F371+BN371","v":3.3625277777777778},2.9184203354297691,156.05064021281382,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":21.80302890380559},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F371<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F371<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.16120000000000001},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F371<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F371<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0335999999999999},{"$f":"Bilans!F371*BT371+BU371","v":2.4480183333333332},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY371","v":3.4592764186910046}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10711.766576858372},{"$f":"SUM(AA7:AA372)","v":136.58429923919098},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.8397382333818535},{"$f":"SUM(AF7:AF372)/229","v":3.4867619787335333},{"$f":"SUM(AG7:AG372)/Z373","v":3.1730087825181257},{"$f":"SUM(AH7:AH372)","v":4514.9450910891755},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10719.025229932784},{"$f":"SUM(AS7:AS372)","v":129.325646164782},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.1127265866084399},{"$f":"SUM(AX7:AX372)/229","v":2.8292965389580074},{"$f":"SUM(AY7:AY372)/AR373","v":2.42720920283254},{"$f":"SUM(AZ7:AZ372)","v":5924.4395223418678},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10711.766576858372},{"$f":"SUM(BK7:BK372)","v":136.58429923919098},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.4864273993207178},{"$f":"SUM(BP7:BP372)/229","v":3.1509831048309587},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.8958437119723692},{"$f":"SUM(BR7:BR372)","v":4870.0877279922888},null,null,null,{"$f":"SUM(BV7:BV372)","v":1175.6415340084116},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":1019.3876789435039},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.2209357096120863}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-A16","index":27,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,71,1,78],[1,53,1,69]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5284.5337408724827},null,null,"COP",{"$f":"K13","v":3.1488151012263681},{"$f":"L13","v":2.5868208888714603},{"$f":"M13","v":2.9460161972060082},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99844336195208305},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99844336195208305},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99844336195208305},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.1488151012263681},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.5566380479169473E-3},{"$f":"1-L3","v":1.5566380479169473E-3},{"$f":"1-M3","v":1.5566380479169473E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99844336195208305},null,null,"COP-Inst",{"$f":"K14","v":3.1503741661741018},{"$f":"L14","v":2.5883799538191936},{"$f":"M14","v":2.9475752621537419}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.5566380479169473E-3},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.1503741661741018},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"R7*Bilans!F7+S7","v":11.965499999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.21477354556867939},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'A16'!$C$39+'A16'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":9.3956271404979663},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC7*Bilans!F7+AD7","v":3.2767166666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.1530669811320755},{"$f":"AF7*Z7","v":170.7781057216751},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":20.441499949818397},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.0338825283927959},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.4370175519100608},{"$f":"AJ7*Bilans!F7+AK7","v":9.8752571813697365},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.26023351213072726},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":7.3053843218677041},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.16938191080346029},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU7*Bilans!F7+AV7","v":2.5581625990476557},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.4616281613477442},{"$f":"AX7*AR7","v":133.32802534856407},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":26.183247148625828},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"BB7*Bilans!F7+BC7","v":11.965499999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.21477354556867939},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":9.3956271404979663},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W7<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W7<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W7<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W7<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W7<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM7*Bilans!F7+BN7","v":2.8291574074074073},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.7223967505241089},{"$f":"BP7*BJ7","v":147.45191360014317},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":23.675248115167989},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F7<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F7<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F7<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F7<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F7*BT7+BU7","v":2.3282639594285932},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY7","v":3.6372044753471933}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R8*Bilans!F8+S8","v":11.523148148148149},0.26097274177110996,{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'A16'!$C$39+'A16'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":8.5159205820912387},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC8*Bilans!F8+AD8","v":3.0455185185185187},2.9305932914046124,{"$f":"AF8*Z8","v":188.53464447266967},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":26.123239104119989},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ8*Bilans!F8+AK8","v":8.8562236493558792},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.33956093309315066},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":5.8489960832989691},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU8*Bilans!F8+AV8","v":2.3701377210560346},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.280698561770901},{"$f":"AX8*AR8","v":146.72479246914347},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":33.567166898570129},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB8*Bilans!F8+BC8","v":11.523148148148149},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.26097274177110996},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":8.5159205820912387},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W8<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W8<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W8<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W8<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W8<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM8*Bilans!F8+BN8","v":3.0455185185185187},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.9305932914046124},{"$f":"BP8*BJ8","v":188.53464447266967},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":26.123239104119989},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F8<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F8<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F8<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F8<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F8*BT8+BU8","v":2.1339768971838855},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY8","v":3.9683522835690446}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":3383.9069516824484},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R9*Bilans!F9+S9","v":11.501157407407407},0.27110524456515073,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'A16'!$C$39+'A16'!$C$40)","v":3.1180240917174795},null,8.3831333156899266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC9*Bilans!F9+AD9","v":3.0041759259259262},2.8908107966457024,193.42372735808152,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":27.543388846494992},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ9*Bilans!F9+AK9","v":8.6706420194243172},0.35960706078423693,3.1180240917174795,null,5.5526179277068373,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU9*Bilans!F9+AV9","v":2.3337030196636563},2.2456387547706882,150.25536045164509,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":35.456604800975285},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB9*Bilans!F9+BC9","v":11.501157407407407},0.27110524456515073,3.1180240917174795,null,8.3831333156899266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W9<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W9<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W9<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W9<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W9<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM9*Bilans!F9+BN9","v":3.0041759259259262},2.8908107966457024,193.42372735808152,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":27.543388846494992},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F9<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F9<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F9<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F9<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F9*BT9+BU9","v":2.0942761821685645},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY9","v":4.0435794309872222}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R10*Bilans!F10+S10","v":11.360532407407407},0.33682741082111295,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'A16'!$C$39+'A16'!$C$40)","v":3.826538716336382},null,7.533993691071025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC10*Bilans!F10+AD10","v":2.7398009259259259},2.6364122117400419,219.84102613741885,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":37.63821984936579},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ10*Bilans!F10+AK10","v":7.4838963332830124},0.51130300927855954,3.826538716336382,null,3.6573576169466304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU10*Bilans!F10+AV10","v":2.1007126923387118},2.0610766038040196,171.86583854770123,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":48.144674611259532},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB10*Bilans!F10+BC10","v":11.360532407407407},0.33682741082111295,3.826538716336382,null,7.533993691071025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W10<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W10<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W10<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W10<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W10<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM10*Bilans!F10+BN10","v":2.7398009259259259},2.6364122117400419,219.84102613741885,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":37.63821984936579},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F10<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F10<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F10<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F10<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F10*BT10+BU10","v":1.8404005572021693},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY10","v":4.6013744452985401}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.2058655958917135},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R11*Bilans!F11+S11","v":11.37962962962963},0.32780686211276266,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'A16'!$C$39+'A16'!$C$40)","v":3.7303206808943088},null,7.649308948735321,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC11*Bilans!F11+AD11","v":2.7757037037037038},2.6709601677148846,216.74542092304549,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":36.154475849284545},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ11*Bilans!F11+AK11","v":7.6450593276972629},0.48793874854309383,3.7303206808943088,null,3.9147386468029541,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU11*Bilans!F11+AV11","v":2.1323533540741981},2.1323533540741981,173.03808228667518,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":45.286661656494203},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB11*Bilans!F11+BC11","v":11.37962962962963},0.32780686211276266,3.7303206808943088,null,7.649308948735321,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W11<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W11<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W11<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W11<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W11<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM11*Bilans!F11+BN11","v":2.7757037037037038},2.6709601677148846,216.74542092304549,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":36.154475849284545},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F11<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F11<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F11<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F11<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F11*BT11+BU11","v":1.8748774939260007},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY11","v":4.5167602259123889}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R12*Bilans!F12+S12","v":11.353356481481482},0.34022479417242923,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'A16'!$C$39+'A16'!$C$40)","v":3.8626933720782524},null,7.4906631094032292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC12*Bilans!F12+AD12","v":2.7263101851851852},2.6234305555555557,220.96426127777784,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":38.205848829220002},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ12*Bilans!F12+AK12","v":7.423338117200081},0.52034452844445878,3.8626933720782524,null,3.5606447451218286,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU12*Bilans!F12+AV12","v":2.0888234739896197},2.0494117103294385,172.61624999678088,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":48.906908609105386},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB12*Bilans!F12+BC12","v":11.353356481481482},0.34022479417242923,3.8626933720782524,null,7.4906631094032292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W12<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W12<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W12<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W12<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W12<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM12*Bilans!F12+BN12","v":2.7263101851851852},2.6234305555555557,220.96426127777784,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":38.205848829220002},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F12<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F12<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F12<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F12<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F12*BT12+BU12","v":1.827445587039275},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY12","v":4.6339941134681002}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":4321.369860754362},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.1488151012263681},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.5868208888714603},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.9460161972060082},null,null,null,null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R13*Bilans!F13+S13","v":11.362731481481481},0.33578713621708001,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'A16'!$C$39+'A16'!$C$40)","v":3.8154590637703252},null,7.5472724177111559,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC13*Bilans!F13+AD13","v":2.7439351851851854},2.640390461215933,219.49243905251319,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":37.465386363701832},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ13*Bilans!F13+AK13","v":7.5024544962761688},0.50856144021454874,3.8154590637703252,null,3.6869954325058436,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU13*Bilans!F13+AV13","v":2.1043561624779494},2.0646513292236488,171.63194713088728,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":47.912810933401033},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB13*Bilans!F13+BC13","v":11.362731481481481},0.33578713621708001,3.8154590637703252,null,7.5472724177111559,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W13<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W13<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W13<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W13<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W13<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM13*Bilans!F13+BN13","v":2.7439351851851854},2.640390461215933,219.49243905251319,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":37.465386363701832},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F13<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F13<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F13<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F13<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F13*BT13+BU13","v":1.8443706287037014},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY13","v":4.5914698278269439}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.1503741661741018},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.5883799538191936},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.9475752621537419},null,null,null,null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R14*Bilans!F14+S14","v":11.442824074074075},0.29817171289496053,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'A16'!$C$39+'A16'!$C$40)","v":3.4119264545223578},null,8.0308976195517161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC14*Bilans!F14+AD14","v":2.8945092592592596},2.7852824947589103,205.39950270276634,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":31.507057812088068},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ14*Bilans!F14+AK14","v":8.1783623273953303},0.41718944672985631,3.4119264545223578,null,4.7664358728729725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU14*Bilans!F14+AV14","v":2.2370551801807164},2.2370551801807164,164.97070670296199,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":39.228382635727677},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB14*Bilans!F14+BC14","v":11.442824074074075},0.29817171289496053,3.4119264545223578,null,8.0308976195517161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W14<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W14<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W14<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W14<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W14<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM14*Bilans!F14+BN14","v":2.8945092592592596},2.7852824947589103,205.39950270276634,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":31.507057812088068},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F14<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F14<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F14<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F14<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F14*BT14+BU14","v":1.9889648118121339},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY14","v":4.25767818652748}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.5103962923006589},null,null,null,null,{"$f":"F11","v":3.2058655958917135},{"$f":"F15","v":2.5103962923006589},{"$f":"F28","v":2.954901423223331},null,null,null,null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R15*Bilans!F15+S15","v":11.377662037037037},0.32873485273754144,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'A16'!$C$39+'A16'!$C$40)","v":3.7402340542428862},null,7.6374279827941507,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC15*Bilans!F15+AD15","v":2.7720046296296297},2.6674006813417193,217.07150604231222,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":36.305570472420463},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ15*Bilans!F15+AK15","v":7.6284546555454922},0.49030035873962091,3.7402340542428862,null,3.8882206013026059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU15*Bilans!F15+AV15","v":2.1290934071075114},2.1290934071075114,173.2643751718295,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":45.484854300591053},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB15*Bilans!F15+BC15","v":11.377662037037037},0.32873485273754144,3.7402340542428862,null,7.6374279827941507,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W15<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W15<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W15<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W15<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W15<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM15*Bilans!F15+BN15","v":2.7720046296296297},2.6674006813417193,217.07150604231222,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":36.305570472420463},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F15<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F15<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F15<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F15<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F15*BT15+BU15","v":1.8713253246877879},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY15","v":4.5253339872563947}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":2.9086051300851312},{"$f":"F19","v":2.9086051300851312},{"$f":"F19","v":2.9086051300851312},null,null,null,null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R16*Bilans!F16+S16","v":11.53287037037037},0.25650542700305773,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'A16'!$C$39+'A16'!$C$40)","v":2.9582438389227641},null,8.5746265314476062,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC16*Bilans!F16+AD16","v":3.0637962962962964},2.9481813417190779,186.30780314976741,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":25.50760127343182},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ16*Bilans!F16+AK16","v":8.9382702646940437},0.33096379403605164,2.9582438389227641,null,5.9800264257712801,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU16*Bilans!F16+AV16","v":2.3862456943031911},2.2961986869709952,145.10631585352124,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":32.750229574228214},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB16*Bilans!F16+BC16","v":11.53287037037037},0.25650542700305773,2.9582438389227641,null,8.5746265314476062,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W16<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W16<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W16<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W16<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W16<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM16*Bilans!F16+BN16","v":3.0637962962962964},2.9481813417190779,186.30780314976741,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":25.50760127343182},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F16<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F16<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F16<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F16<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F16*BT16+BU16","v":2.1515287922432909},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY16","v":3.9359789762300648}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2576.5116279069853},null,{"$f":"F17/F19","v":885.82379273723348},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R17*Bilans!F17+S17","v":11.517824074074074},0.26342232426421675,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'A16'!$C$39+'A16'!$C$40)","v":3.0340519880589429},null,8.4837720860151311,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC17*Bilans!F17+AD17","v":3.0355092592592592},2.9209617400419288,189.7371254768114,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":26.463515770686254},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ17*Bilans!F17+AK17","v":8.8112933600040275},0.3443367351529828,3.0340519880589429,null,5.7772413719450846,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU17*Bilans!F17+AV17","v":2.3613166880873533},2.2722103979708494,147.59613708028991,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":34.019260338831714},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB17*Bilans!F17+BC17","v":11.517824074074074},0.26342232426421675,3.0340519880589429,null,8.4837720860151311,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W17<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W17<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W17<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W17<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W17<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM17*Bilans!F17+BN17","v":3.0355092592592592},2.9209617400419288,189.7371254768114,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":26.463515770686254},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F17<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F17<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F17<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F17<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F17*BT17+BU17","v":2.1243651451275447},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY17","v":3.9863072092132366}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":20.930232558139537},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":5284.5337408724827},null,null,null,null,null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R18*Bilans!F18+S18","v":11.512847222222222},0.26571420016153746,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'A16'!$C$39+'A16'!$C$40)","v":3.0591269912347561},null,8.4537202309874662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC18*Bilans!F18+AD18","v":3.0261527777777779},2.9119583333333336,190.8503173536586,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":26.783636050809545},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ18*Bilans!F18+AK18","v":8.7692933069142516},0.34884532700288995,3.0591269912347561,null,5.710166315679496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU18*Bilans!F18+AV18","v":2.3530709398774992},2.2642758100708011,148.40107840195449,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":34.444934600384755},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB18*Bilans!F18+BC18","v":11.512847222222222},0.26571420016153746,3.0591269912347561,null,8.4537202309874662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W18<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W18<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W18<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W18<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W18<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM18*Bilans!F18+BN18","v":3.0261527777777779},2.9119583333333336,190.8503173536586,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":26.783636050809545},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F18<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F18<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F18<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F18<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F18*BT18+BU18","v":2.1153802464661826},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY18","v":4.0032387118911457}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.9086051300851312},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5694.0085678857058},null,null,null,null,null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R19*Bilans!F19+S19","v":11.499652777777778},0.27179993753125276,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'A16'!$C$39+'A16'!$C$40)","v":3.1256049066310974},null,8.3740478711466793,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC19*Bilans!F19+AD19","v":3.0013472222222224},2.8880888364779875,193.75075033110912,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":27.641987025474226},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ19*Bilans!F19+AK19","v":8.6579443289553151},0.3610100490225997,3.1256049066310974,null,5.5323394223242177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU19*Bilans!F19+AV19","v":2.3312101190420726},2.2432399258706739,150.49032194597362,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":35.588040862528743},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB19*Bilans!F19+BC19","v":11.499652777777778},0.27179993753125276,3.1256049066310974,null,8.3740478711466793,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W19<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W19<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W19<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W19<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W19<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM19*Bilans!F19+BN19","v":3.0013472222222224},2.8880888364779875,193.75075033110912,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":27.641987025474226},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F19<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F19<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F19<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F19<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F19*BT19+BU19","v":2.0915598174569898},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY19","v":4.0488309358130019}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":6538.0890378997801},null,null,null,null,null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R20*Bilans!F20+S20","v":11.414467592592592},0.31142895013084093,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'A16'!$C$39+'A16'!$C$40)","v":3.5547956586636182},null,7.8596719339289738,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC20*Bilans!F20+AD20","v":2.841199074074074},2.7339840146750523,210.70001274149922,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":33.544365487188273},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ20*Bilans!F20+AK20","v":7.9390596993256857},0.44776028815673846,3.5547956586636182,null,4.3842640406620674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU20*Bilans!F20+AV20","v":2.1900735915431762},2.1900735915431762,168.78245489588704,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":41.875195143451528},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB20*Bilans!F20+BC20","v":11.414467592592592},0.31142895013084093,3.5547956586636182,null,7.8596719339289738,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W20<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W20<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W20<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W20<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W20<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM20*Bilans!F20+BN20","v":2.841199074074074},2.7339840146750523,210.70001274149922,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":33.544365487188273},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F20<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F20<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F20<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F20<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F20*BT20+BU20","v":1.9377717845555358},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY20","v":4.3701596650947394}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R21*Bilans!F21+S21","v":11.0371875},0.35974510713849173,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'A16'!$C$39+'A16'!$C$40)","v":3.9705741996951218},null,7.0666133003048781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$10,0))))))","v":6.4264705882352946E-2},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC21*Bilans!F21+AD21","v":2.6782279411764707},2.5771627358490568,223.53278705660384,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":40.050183313703371},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625000000000007},{"$f":"AJ21*Bilans!F21+AK21","v":7.3106249999999999},0.54312376844594301,3.9705741996951218,null,3.3400508003048781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$10,0))))))","v":3.4470547824940662E-2},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU21*Bilans!F21+AV21","v":1.7989801481349357},1.7650371264720126,153.09226020167651,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":58.477999387077858},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484374999998},{"$f":"BB21*Bilans!F21+BC21","v":7.3060427343749996},0.54346440940093776,3.9705741996951218,null,3.3354685346798778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W21<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W21<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W21<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W21<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W21<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4162521126119332},{"$f":"BM21*Bilans!F21+BN21","v":2.0167521126119334},1.9787001859588784,171.62453932932931,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":52.163455955800401},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F21<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F21<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":3.4470547824940662E-2},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F21<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F21<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F21*BT21+BU21","v":1.7989801481349357},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.0232558139534884},{"$f":"Bilans!T21-BX21","v":2.0930232558139537},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY21","v":5.8135105608208875}]
[null,16,null,null,"5 | 30 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R22*Bilans!F22+S22","v":11.560300925925926},0.24394172519566579,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'A16'!$C$39+'A16'!$C$40)","v":2.8200397516514228},null,8.7402611742745027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC22*Bilans!F22+AD22","v":3.1153657407407409},2.9978047693920336,179.80891500565019,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":23.809566561466703},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ22*Bilans!F22+AK22","v":9.1697589293981494},0.30753695635448008,2.8200397516514228,null,6.3497191777467261,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU22*Bilans!F22+AV22","v":2.4316931902505261},2.3399311830712608,140.3495289325524,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":30.503645881344816},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB22*Bilans!F22+BC22","v":11.560300925925926},0.24394172519566579,2.8200397516514228,null,8.7402611742745027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W22<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W22<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W22<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W22<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W22<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM22*Bilans!F22+BN22","v":3.1153657407407409},2.9978047693920336,179.80891500565019,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":23.809566561466703},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F22<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F22<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F22<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F22<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F22*BT22+BU22","v":2.2010502104466121},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY22","v":3.8474234039872037}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R23*Bilans!F23+S23","v":11.474421296296295},0.28347654817121765,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'A16'!$C$39+'A16'!$C$40)","v":3.2527293413363823},null,8.2216919549599137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC23*Bilans!F23+AD23","v":2.9539120370370373},2.8424436582809229,199.0916866154063,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":29.323537230438475},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ23*Bilans!F23+AK23","v":8.4450138272443649},0.38516566199605123,3.2527293413363823,null,5.1922844859079831,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU23*Bilans!F23+AV23","v":2.2894060932339753},2.2030134104704291,154.30443247278905,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":37.834768523368098},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB23*Bilans!F23+BC23","v":11.474421296296295},0.28347654817121765,3.2527293413363823,null,8.2216919549599137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W23<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W23<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W23<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W23<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W23<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM23*Bilans!F23+BN23","v":2.9539120370370373},2.8424436582809229,199.0916866154063,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":29.323537230438475},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F23<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F23<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F23<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F23<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F23*BT23+BU23","v":2.0460084707552006},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY23","v":4.138972156795373}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R24*Bilans!F24+S24","v":11.271796875000001},0.3462045057010984,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'A16'!$C$39+'A16'!$C$40)","v":3.9023468654725608},null,7.3694500095274407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$10,0))))))","v":6.4264705882352946E-2},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC24*Bilans!F24+AD24","v":2.7095569852941179},2.6073095518867926,222.01075492734699,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":38.86295177054344},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625000000000007},{"$f":"AJ24*Bilans!F24+AK24","v":7.3776562500000002},0.52894126986094814,3.9023468654725608,null,3.4753093845274394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$10,0))))))","v":3.4470547824940662E-2},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU24*Bilans!F24+AV24","v":1.8157845401995942},1.7815244545354512,151.69567755647859,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":56.876988192831625},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484374999998},{"$f":"BB24*Bilans!F24+BC24","v":7.3727700585937495},0.52929181765596489,3.9023468654725608,null,3.4704231931211886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W24<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W24<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W24<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W24<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W24<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4162521126119332},{"$f":"BM24*Bilans!F24+BN24","v":2.0422104459452668},2.003678173380262,170.61192583814619,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":50.570868471811956},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F24<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F24<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":3.4470547824940662E-2},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F24<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F24<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F24*BT24+BU24","v":1.8157845401995942},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.0232558139534884},{"$f":"Bilans!T24-BX24","v":2.0930232558139537},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY24","v":5.7827591972838537}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R25*Bilans!F25+S25","v":11.398032407407408},0.31914293213806383,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'A16'!$C$39+'A16'!$C$40)","v":3.6376014831046746},null,7.7604309243027334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC25*Bilans!F25+AD25","v":2.810300925925926},2.7042518343815516,213.61610770759833,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":34.760554282631908},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ25*Bilans!F25+AK25","v":7.8003618495873601},0.46633753064892802,3.6376014831046746,null,4.1627603664826855,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU25*Bilans!F25+AV25","v":2.1628434462920305},2.1628434462920305,170.84880657331706,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":43.46190328480882},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB25*Bilans!F25+BC25","v":11.398032407407408},0.31914293213806383,3.6376014831046746,null,7.7604309243027334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W25<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W25<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W25<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W25<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W25<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM25*Bilans!F25+BN25","v":2.810300925925926},2.7042518343815516,213.61610770759833,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":34.760554282631908},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F25<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F25<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F25<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F25<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F25*BT25+BU25","v":1.9081007238598748},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY25","v":4.4381158641838798}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10848.350876097564},null,{"$f":"F26/F28","v":3671.3072019383053},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R26*Bilans!F26+S26","v":11.165520833333334},0.35226778252864954,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'A16'!$C$39+'A16'!$C$40)","v":3.9332532647357725},null,7.2322675685975613,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$10,0))))))","v":6.4264705882352946E-2},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC26*Bilans!F26+AD26","v":2.6953651960784315},2.5936533018867927,222.71207476576168,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":39.397338118871318},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625000000000007},{"$f":"AJ26*Bilans!F26+AK26","v":7.347291666666667},0.5353337587753908,3.9332532647357725,null,3.4140384019308945,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$10,0))))))","v":3.4470547824940662E-2},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU26*Bilans!F26+AV26","v":1.8081722942215865},1.7740558358400473,152.33479959053133,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":57.598545678905019},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484374999998},{"$f":"BB26*Bilans!F26+BC26","v":7.3425431510416663},0.53567996589543676,3.9332532647357725,null,3.4092898863058938,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W26<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W26<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W26<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W26<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W26<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4162521126119332},{"$f":"BM26*Bilans!F26+BN26","v":2.0306780385378591},1.992363358565447,171.08045125021087,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":51.287349598285836},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F26<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F26<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":3.4470547824940662E-2},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F26<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F26<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F26*BT26+BU26","v":1.8081722942215865},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.0232558139534884},{"$f":"Bilans!T26-BX26","v":2.0930232558139537},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY26","v":5.7966184861175938}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R27*Bilans!F27+S27","v":11.406828703703704},0.31501155721517388,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'A16'!$C$39+'A16'!$C$40)","v":3.5932828728404473},null,7.8135458308632568,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC27*Bilans!F27+AD27","v":2.826837962962963},2.7201648322851155,212.0696233455796,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":34.106329494320967},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ27*Bilans!F27+AK27","v":7.8745945015599847},0.4563133850420622,3.5932828728404473,null,4.2813116287195374,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU27*Bilans!F27+AV27","v":2.1774173268489814},2.1774173268489814,169.75591585127964,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":42.607743083884742},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB27*Bilans!F27+BC27","v":11.406828703703704},0.31501155721517388,3.5932828728404473,null,7.8135458308632568,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W27<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W27<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W27<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W27<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W27<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM27*Bilans!F27+BN27","v":2.826837962962963},2.7201648322851155,212.0696233455796,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":34.106329494320967},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F27<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F27<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F27<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F27<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F27*BT27+BU27","v":1.9239810098660031},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY27","v":4.401484240020145}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.954901423223331},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R28*Bilans!F28+S28","v":11.511921296296297},0.26614081431310527,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'A16'!$C$39+'A16'!$C$40)","v":3.0637921081046748},null,8.4481291881916221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC28*Bilans!F28+AD28","v":3.0244120370370373},2.9102832809224322,191.05626433652918,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":26.843411840707688},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ28*Bilans!F28+AK28","v":8.7614793435487126},0.34968890389048496,3.0637921081046748,null,5.6976872354440378,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU28*Bilans!F28+AV28","v":2.3515368471872939},2.2627996076707921,148.54981397093351,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":34.524459177956764},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB28*Bilans!F28+BC28","v":11.511921296296297},0.26614081431310527,3.0637921081046748,null,8.4481291881916221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W28<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W28<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W28<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W28<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W28<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM28*Bilans!F28+BN28","v":3.0244120370370373},2.9102832809224322,191.05626433652918,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":26.843411840707688},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F28<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F28<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F28<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F28<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F28*BT28+BU28","v":2.1137086374129059},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY28","v":4.0064046402290341}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"R29*Bilans!F29+S29","v":16.21125},0.12258872020176945,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'A16'!$C$39+'A16'!$C$40)","v":1.987316390370935},null,14.223933609629064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC29*Bilans!F29+AD29","v":4.284041666666667},4.1223797169811327,167.43095493442252,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.724294810315367},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.0338825283927959},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.4370175519100608},{"$f":"AJ29*Bilans!F29+AK29","v":14.178793205804752},0.14016118025879198,1.987316390370935,null,12.191476815433816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.16938191080346029},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU29*Bilans!F29+AV29","v":3.2632148027670596},3.1400746215305668,127.53451368939345,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.391989346543859},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"BB29*Bilans!F29+BC29","v":16.21125},0.12258872020176945,1.987316390370935,null,14.223933609629064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W29<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W29<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W29<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W29<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W29<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM29*Bilans!F29+BN29","v":3.0465324074074074},2.9315689203354296,119.06602920782842,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":16.486733362018686},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F29<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F29<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F29<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F29<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F29*BT29+BU29","v":2.9734728816602356},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY29","v":2.8479735413947842}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"R30*Bilans!F30+S30","v":13.62725},0.17185164082883603,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'A16'!$C$39+'A16'!$C$40)","v":2.341865272484756},null,11.285384727515243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC30*Bilans!F30+AD30","v":3.6709750000000003},3.5324476415094344,172.59608102222737,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":16.459870915532338},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.0338825283927959},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.4370175519100608},{"$f":"AJ30*Bilans!F30+AK30","v":11.559624133876333},0.20259008816919458,2.341865272484756,null,9.2177588613915766,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.16938191080346029},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU30*Bilans!F30+AV30","v":2.83411396206496},2.7271662653832633,133.24987585662925,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":21.320164059359509},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"BB30*Bilans!F30+BC30","v":13.62725},0.17185164082883603,2.341865272484756,null,11.285384727515243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W30<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W30<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W30<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W30<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W30<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM30*Bilans!F30+BN30","v":2.9142361111111108},2.8042649371069182,137.0169320006903,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":20.734001065928926},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F30<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F30<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F30<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F30<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F30*BT30+BU30","v":2.5807931772389763},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY30","v":3.2813059828695841}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"R31*Bilans!F31+S31","v":12.5435},0.19855430085011477,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'A16'!$C$39+'A16'!$C$40)","v":2.4905658727134146},null,10.052934127286585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC31*Bilans!F31+AD31","v":3.4138500000000005},3.2850254716981135,171.86676385402671,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":18.952276254868529},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.0338825283927959},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.4370175519100608},{"$f":"AJ31*Bilans!F31+AK31","v":10.46112394745899},0.23807822995141681,2.4905658727134146,null,7.9705580747455755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.16938191080346029},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU31*Bilans!F31+AV31","v":2.6541456818362836},2.5539892410122729,133.62023203548523,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":24.377044837990866},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"BB31*Bilans!F31+BC31","v":12.5435},0.19855430085011477,2.4905658727134146,null,10.052934127286585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W31<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W31<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W31<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W31<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W31<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM31*Bilans!F31+BN31","v":2.8587500000000001},2.7508726415094342,143.9208258030373,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":22.632349206010641},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F31<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F31<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F31<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F31<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F31*BT31+BU31","v":2.4161002091017703},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY31","v":3.504975522588746}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R37*Bilans!F37+S37","v":11.533449074074074},0.25623975290464651,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'A16'!$C$39+'A16'!$C$40)","v":2.955328140879065},null,8.5781209331950095,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC37*Bilans!F37+AD37","v":3.0648842592592591},2.9492282494758908,186.17398952996368,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":25.471187709806149},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ37*Bilans!F37+AK37","v":8.9431539917975051},0.33045703379251179,2.955328140879065,null,5.9878258509184406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU37*Bilans!F37+AV37","v":2.3872045022345696},2.2971213134710009,145.00886441705794,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":32.70195000191562},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB37*Bilans!F37+BC37","v":11.533449074074074},0.25623975290464651,2.955328140879065,null,8.5781209331950095,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W37<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W37<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W37<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W37<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W37<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM37*Bilans!F37+BN37","v":3.0648842592592591},2.9492282494758908,186.17398952996368,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":25.471187709806149},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F37<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F37<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F37<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F37<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F37*BT37+BU37","v":2.1525735479015884},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY37","v":3.9340686413611983}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R44*Bilans!F44+S44","v":11.511574074074074},0.2663008123133212,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'A16'!$C$39+'A16'!$C$40)","v":3.0655415269308945},null,8.4460325471431794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC44*Bilans!F44+AD44","v":3.0237592592592595},2.909655136268344,191.13340075430796,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":26.865845505700634},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ44*Bilans!F44+AK44","v":8.758549107286635},0.35000563328240419,3.0655415269308945,null,5.6930075803557401,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU44*Bilans!F44+AV44","v":2.3509615624284668},2.2622460317707889,148.60550723197861,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":34.554307651792094},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB44*Bilans!F44+BC44","v":11.511574074074074},0.2663008123133212,3.0655415269308945,null,8.4460325471431794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W44<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W44<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W44<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W44<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W44<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM44*Bilans!F44+BN44","v":3.0237592592592595},2.909655136268344,191.13340075430796,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":26.865845505700634},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F44<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F44<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F44<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F44<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F44*BT44+BU44","v":2.1130817840179272},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY44","v":4.0075931547339536}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R61*Bilans!F61+S61","v":11.482291666666667},0.27982879561139345,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'A16'!$C$39+'A16'!$C$40)","v":3.2130758479420729},null,8.269215818724593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC61*Bilans!F61+AD61","v":2.9687083333333333},2.8566816037735849,197.454668554763,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":28.793250246730032},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ61*Bilans!F61+AK61","v":8.5114325158514497},0.37750118349151357,3.2130758479420729,null,5.2983566679093768,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU61*Bilans!F61+AV61","v":2.3024458811007213},2.2155611308705057,153.1402338226857,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":37.125199186160678},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB61*Bilans!F61+BC61","v":11.482291666666667},0.27982879561139345,3.2130758479420729,null,8.269215818724593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W61<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W61<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W61<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W61<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W61<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM61*Bilans!F61+BN61","v":2.9687083333333333},2.8566816037735849,197.454668554763,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":28.793250246730032},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F61<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F61<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F61<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F61<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F61*BT61+BU61","v":2.0602171477080522},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY61","v":4.1104269530248985}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"R71*Bilans!F71+S71","v":13.18525},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":0.18221207726768163},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'A16'!$C$39+'A16'!$C$40)","v":2.4025117917936991},null,10.7827382082063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC71*Bilans!F71+AD71","v":3.5661083333333337},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.4315382075471703},172.50526700658082,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.432980464858499},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.0338825283927959},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.4370175519100608},{"$f":"AJ71*Bilans!F71+AK71","v":11.111608371572789},0.21621638483409189,2.4025117917936991,null,8.7090965797790894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.16938191080346029},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU71*Bilans!F71+AV71","v":2.7607151340501273},2.65653720446333,133.54555072735937,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.518765570486529},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"BB71*Bilans!F71+BC71","v":13.18525},0.18221207726768163,2.4025117917936991,null,10.7827382082063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W71<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W71<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W71<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W71<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W71<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM71*Bilans!F71+BN71","v":2.8916064814814813},2.7824892557651988,139.87722793033186,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":21.499431996956279},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F71<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F71<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F71<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F71<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F71*BT71+BU71","v":2.5136242804300761},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY71","v":3.3689888178412781}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"R77*Bilans!F77+S77","v":11.956999999999999},0.21502376337873316,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'A16'!$C$39+'A16'!$C$40)","v":2.5710391387195122},null,9.3859608612804877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC77*Bilans!F77+AD77","v":3.2747000000000002},3.1511264150943399,170.75846443957664,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":20.464330897561272},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.0338825283927959},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.4370175519100608},{"$f":"AJ77*Bilans!F77+AK77","v":9.8666414936331304},0.26057895590699071,2.5710391387195122,null,7.2956023549136182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.16938191080346029},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU77*Bilans!F77+AV77","v":2.5567510831242934},2.4602699101762071,133.32118634028421,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":26.210820768814774},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"BB77*Bilans!F77+BC77","v":11.956999999999999},0.21502376337873316,2.5710391387195122,null,9.3859608612804877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W77<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W77<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W77<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W77<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W77<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM77*Bilans!F77+BN77","v":2.8287222222222219},2.7219779874213832,147.50305768246662,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":23.690747668252065},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F77<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F77<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F77<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F77<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F77*BT77+BU77","v":2.3269722498745762},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY77","v":3.6392234988963454}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R94*Bilans!F94+S94","v":11.554166666666667},0.24674615081843207,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'A16'!$C$39+'A16'!$C$40)","v":2.8509461509146341},null,8.703220515752033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC94*Bilans!F94+AD94","v":3.1038333333333332},2.9867075471698112,181.28994286608375,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":24.184397630519825},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ94*Bilans!F94+AK94","v":9.1179914221014506},0.31267260725910706,2.8509461509146341,null,6.2670452711868165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU94*Bilans!F94+AV94","v":2.421529826177915},2.3301513421712015,141.43768581957107,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":30.998725970959804},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB94*Bilans!F94+BC94","v":11.554166666666667},0.24674615081843207,2.8509461509146341,null,8.703220515752033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W94<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W94<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W94<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W94<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W94<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM94*Bilans!F94+BN94","v":3.1038333333333332},2.9867075471698112,181.28994286608375,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":24.184397630519825},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F94<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F94<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F94<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F94<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F94*BT94+BU94","v":2.189975800468654},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY94","v":3.866879301228364}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.35396993931398413},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R104*Bilans!F104+S104","v":17.924152802011875},7.8730329546040256E-2,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'A16'!$C$39+'A16'!$C$40)","v":1.4111744569359759},null,16.512978345075901,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$10,0))))))","v":6.3768599999999953E-2},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC104*Bilans!F104+AD104","v":4.5955524824999996},4.4221354076886792,120.35672010625699,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.3240825737122988},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.35396993931398413},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ104*Bilans!F104+AK104","v":17.924152802011875},7.8730329546040256E-2,1.4111744569359759,null,16.512978345075901,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$10,0))))))","v":6.3768599999999953E-2},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU104*Bilans!F104+AV104","v":4.5955524824999996},4.4221354076886792,120.35672010625699,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.3240825737122988},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.35396993931398413},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB104*Bilans!F104+BC104","v":17.924152802011875},7.8730329546040256E-2,1.4111744569359759,null,16.512978345075901,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W104<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W104<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W104<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W104<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W104<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM104*Bilans!F104+BN104","v":4.4727278888888886},4.3039457044025156,117.13996536529592,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.525207589147545},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F104<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F104<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F104<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F104<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F104*BT104+BU104","v":3.2137173912103445},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY104","v":2.6350705622668062}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F116<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F116<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F116<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F116<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F116<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F116<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F116<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F116<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F116<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F116<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F116<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F116<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F116<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F116<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F116<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F116*BT116+BU116","v":3.1955081575344826},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY116","v":2.6500862071205256}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F119<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F119<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F119<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F119<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F119<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F119<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F119<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F119<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F119<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F119<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F119<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F119<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F119<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F119<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F119<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F119*BT119+BU119","v":3.3387665163517237},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY119","v":2.5363774470449232}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F136<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F136<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F136<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F136<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F136<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F136<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F136<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F136<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F136<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F136<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F136<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F136<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F136<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F136<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F136<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F136*BT136+BU136","v":3.4179209402896547},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY136","v":2.4776383775294684}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F142<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F142<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F142<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F142<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F142<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F142<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F142<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F142<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F142<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F142<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F142<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F142<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F142<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F142<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F142<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F142*BT142+BU142","v":3.3465704736413788},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY142","v":2.5304628005663607}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F152<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F152<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F152<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F152<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F152<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F152<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F152<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F152<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F152<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F152<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F152<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F152<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F152<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F152<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F152<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F152*BT152+BU152","v":3.4779370880172409},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY152","v":2.43488363323186}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F169<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F169<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F169<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F169<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F169<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F169<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F169<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F169<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F169<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F169<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F169<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F169<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F169<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F169<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F169<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F169*BT169+BU169","v":3.5515172567482756},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY169","v":2.3844378277854097}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F175<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F175<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F175<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F175<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F175<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F175<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F175<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F175<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F175<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F175<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F175<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F175<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F175<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F175<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F175<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F175*BT175+BU175","v":3.4097453659862067},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY175","v":2.4835790312963542}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F185<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F185<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F185<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F185<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F185<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F185<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F185<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F185<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F185<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F185<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F185<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F185<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F185<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F185<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F185<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F185*BT185+BU185","v":3.6263980850275859},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY185","v":2.3352020088436696}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F201<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F201<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F201<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F201<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F201<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F201<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F201<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F201<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F201<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F201<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F201<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F201<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F201<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F201<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F201<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F201*BT201+BU201","v":3.5779020647275854},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY201","v":2.3668540781224601}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F211<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F211<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F211<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F211<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F211<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F211<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F211<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":6.1730894805517258E-2},{"$f":"IF(Bilans!F211<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F211<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F211<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F211<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F211<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F211<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F211<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F211<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.3966112100965509},{"$f":"Bilans!F211*BT211+BU211","v":3.7395153841782411},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY211","v":2.2645640472165569}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F217<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F217<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F217<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F217<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F217<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F217<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F217<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F217<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F217<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F217<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F217<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F217<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F217<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F217<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F217<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F217*BT217+BU217","v":3.4805384071137926},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY217","v":2.433063825905482}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F234<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F234<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F234<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F234<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F234<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F234<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F234<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":6.1730894805517258E-2},{"$f":"IF(Bilans!F234<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F234<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F234<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F234<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F234<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F234<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F234<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F234<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.3966112100965509},{"$f":"Bilans!F234*BT234+BU234","v":3.9056743760297583},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY234","v":2.1682227645489545}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F244<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F244<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F244<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F244<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F244<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F244<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F244<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F244<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F244<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F244<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F244<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F244<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F244<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F244<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F244<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F244*BT244+BU244","v":3.3606919201655168},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY244","v":2.5198299321070112}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.35396993931398413},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R250*Bilans!F250+S250","v":18.412336343315744},6.6159732460314202E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'A16'!$C$39+'A16'!$C$40)","v":1.2181552464430896},null,17.194181096872654,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$10,0))))))","v":6.3768599999999953E-2},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC250*Bilans!F250+AD250","v":4.6835000099999995},4.5067641605660373,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.35396993931398413},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ250*Bilans!F250+AK250","v":18.412336343315744},6.6159732460314202E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":17.194181096872654},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$10,0))))))","v":6.3768599999999953E-2},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU250*Bilans!F250+AV250","v":4.6835000099999995},4.5067641605660373,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.35396993931398413},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB250*Bilans!F250+BC250","v":18.412336343315744},6.6159732460314202E-2,1.2181552464430896,null,{"$f":"BD250-BF250","v":17.194181096872654},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W250<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W250<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W250<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W250<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W250<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM250*Bilans!F250+BN250","v":4.5447510370370372},4.3732509979035639,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F250<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F250<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F250<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F250<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F250*BT250+BU250","v":3.275220006993103},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY250","v":2.5855887772247259}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'A16'!$C$39+'A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W260<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W260<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W260<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W260<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W260<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":0.9885231481481479},0.95122038784067064,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F260<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F260<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F260<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F260<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F260*BT260+BU260","v":3.5834763199344826},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY260","v":2.3631723323842375}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.35396993931398413},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R277*Bilans!F277+S277","v":19.289886817864996},4.5162897401557156E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'A16'!$C$39+'A16'!$C$40)","v":0.87118717924288669},null,18.418699638622108,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$10,0))))))","v":6.3768599999999953E-2},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC277*Bilans!F277+AD277","v":4.8415929974999994},4.6588913749528293,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.35396993931398413},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ277*Bilans!F277+AK277","v":19.289886817864996},4.5162897401557156E-2,0.87118717924288669,null,18.418699638622108,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$10,0))))))","v":6.3768599999999953E-2},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU277*Bilans!F277+AV277","v":4.8415929974999994},4.6588913749528293,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.35396993931398413},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB277*Bilans!F277+BC277","v":19.289886817864996},4.5162897401557156E-2,0.87118717924288669,null,18.418699638622108,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W277<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W277<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W277<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W277<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W277<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM277*Bilans!F277+BN277","v":4.67421862962963},4.4978330209643609,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F277<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F277<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F277<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F277<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F277*BT277+BU277","v":3.3857760685965514},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY277","v":2.5011613058430964}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.35396993931398413},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R286*Bilans!F286+S286","v":18.521477074604224},6.3440022124771581E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'A16'!$C$39+'A16'!$C$40)","v":1.1750029153963415},null,17.346474159207883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$10,0))))))","v":6.3768599999999953E-2},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC286*Bilans!F286+AD286","v":4.7031619950000003},4.5256841838679245,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.35396993931398413},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ286*Bilans!F286+AK286","v":18.521477074604224},6.3440022124771581E-2,1.1750029153963415,null,17.346474159207883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$10,0))))))","v":6.3768599999999953E-2},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU286*Bilans!F286+AV286","v":4.7031619950000003},4.5256841838679245,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.35396993931398413},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB286*Bilans!F286+BC286","v":18.521477074604224},6.3440022124771581E-2,1.1750029153963415,null,17.346474159207883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W286<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W286<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W286<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W286<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W286<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM286*Bilans!F286+BN286","v":4.5608528888888893},4.3887452327044025,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F286<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F286<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.4594041655172403E-2},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F286<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F286<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F286*BT286+BU286","v":3.2889698365034477},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY286","v":2.5747794944894076}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.33283232189973688},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"R292*Bilans!F292+S292","v":17.35734383575198},9.470614722958004E-2,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'A16'!$C$39+'A16'!$C$40)","v":1.6438471608231706},null,15.713496674928809,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.1633333333333198E-2},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"AC292*Bilans!F292+AD292","v":4.5019758333333337},4.3320899528301888,141.34616305217673,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.9626420804007321},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.2942758047493399},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$6,0))))))","v":12.614264617414253},{"$f":"AJ292*Bilans!F292+AK292","v":15.25538996503958},0.10775517142402369,1.6438471608231706,null,13.611542804216409,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.7492504799412139E-2},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0119294347644989},{"$f":"AU292*Bilans!F292+AV292","v":3.4381746653392229},3.3084322251377429,107.94655832016741,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.735761552649173},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.33283232189973688},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"BB292*Bilans!F292+BC292","v":17.35734383575198},9.470614722958004E-2,1.6438471608231706,null,15.713496674928809,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W292<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W292<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W292<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W292<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W292<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"BM292*Bilans!F292+BN292","v":4.5072611111111121},4.337175786163523,141.51210213364018,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.9521323602292178},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F292<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F292<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.5847502879647152E-2},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F292<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F292<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F292*BT292+BU292","v":3.1382949992035338},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY292","v":2.6983990017421684}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.33283232189973688},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"R309*Bilans!F309+S309","v":16.849774544854881},0.11022558507698699,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'A16'!$C$39+'A16'!$C$40)","v":1.8572762576219515},null,14.99249828723293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.1633333333333198E-2},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"AC309*Bilans!F309+AD309","v":4.423235},4.2563204716981131,159.99944666429823,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.509856887384075},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.2942758047493399},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$6,0))))))","v":12.614264617414253},{"$f":"AJ309*Bilans!F309+AK309","v":14.806619362796836},0.12543553745215807,1.8572762576219515,null,12.949343105174885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.7492504799412139E-2},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0119294347644989},{"$f":"AU309*Bilans!F309+AV309","v":3.3657485955201194},3.2387392145570959,121.74752480805519,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.811954609784049},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.33283232189973688},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"BB309*Bilans!F309+BC309","v":16.849774544854881},0.11022558507698699,1.8572762576219515,null,14.99249828723293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W309<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W309<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W309<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W309<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W309<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"BM309*Bilans!F309+BN309","v":4.4276222222222232},4.260542138364781,160.15814343893243,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.499442928068103},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F309<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F309<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.5847502879647152E-2},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F309<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F309<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F309*BT309+BU309","v":3.068377557312072},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY309","v":2.7598859445581496}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.33283232189973688},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"R315*Bilans!F315+S315","v":17.681855349604223},8.525081008604618E-2,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'A16'!$C$39+'A16'!$C$40)","v":1.5073924923780493},null,16.174462857226175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.1633333333333198E-2},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"AC315*Bilans!F315+AD315","v":4.552318333333333},4.380532735849056,129.02613436241143,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":8.0014885295066041},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.2942758047493399},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$6,0))))))","v":12.614264617414253},{"$f":"AJ315*Bilans!F315+AK315","v":15.542308874670184},9.6986394012198329E-2,1.5073924923780493,null,14.034916382292135,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.7492504799412139E-2},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0119294347644989},{"$f":"AU315*Bilans!F315+AV315","v":3.4844798575186497},3.3529900515745497,98.760441023489705,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.453589751202722},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.33283232189973688},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"BB315*Bilans!F315+BC315","v":17.681855349604223},8.525081008604618E-2,1.5073924923780493,null,16.174462857226175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W315<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W315<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W315<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W315<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W315<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"BM315*Bilans!F315+BN315","v":4.5581777777777788},4.3861710691823905,129.19220830777732,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.9912027794114477},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F315<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F315<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":4.5847502879647152E-2},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F315<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F315<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F315*BT315+BU315","v":3.1829963145111897},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY315","v":2.6605032668169257}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"R325*Bilans!F325+S325","v":14.502749999999999},0.15319429164016135,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'A16'!$C$39+'A16'!$C$40)","v":2.2217385130843499},null,12.281011486915649,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC325*Bilans!F325+AD325","v":3.8786916666666666},3.7323259433962264,171.93569374933278,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.687702913819898},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.0338825283927959},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.4370175519100608},{"$f":"AJ325*Bilans!F325+AK325","v":12.447039970746816},0.17849533048065294,2.2217385130843499,null,10.225301457662466,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.16938191080346029},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU325*Bilans!F325+AV325","v":2.9795001021712633},2.867066136051593,132.07608676285363,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":19.120345340076899},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"BB325*Bilans!F325+BC325","v":14.502749999999999},0.15319429164016135,2.2217385130843499,null,12.281011486915649,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W325<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W325<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W325<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W325<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W325<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM325*Bilans!F325+BN325","v":2.959060185185185},2.8473975366876307,131.17002059178301,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":19.25242047442293},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F325<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F325<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F325<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F325<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F325*BT325+BU325","v":2.7138392613027578},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY325","v":3.1204398188852491}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R342*Bilans!F342+S342","v":11.582407407407407},0.23385985236970847,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'A16'!$C$39+'A16'!$C$40)","v":2.708660086382114},null,8.8737473210252933,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC342*Bilans!F342+AD342","v":3.1569259259259259},3.037796645702306,174.33929768205758,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":22.481477865017396},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ342*Bilans!F342+AK342","v":9.3563173047504034},0.28950066550296122,2.708660086382114,null,6.6476572183682894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU342*Bilans!F342+AV342","v":2.4683196532291798},2.3751755153714749,136.31143868938921,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":28.753310063529913},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB342*Bilans!F342+BC342","v":11.582407407407407},0.23385985236970847,2.708660086382114,null,8.8737473210252933,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W342<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W342<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W342<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W342<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W342<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM342*Bilans!F342+BN342","v":3.1569259259259259},3.037796645702306,174.33929768205758,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":22.481477865017396},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F342<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F342<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F342<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F342<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F342*BT342+BU342","v":2.240959876593593},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY342","v":3.7789039337445613}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R352*Bilans!F352+S352","v":11.534143518518519},0.2559209791769409,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'A16'!$C$39+'A16'!$C$40)","v":2.9518293032266261},null,8.582314215291893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC352*Bilans!F352+AD352","v":3.0661898148148148},2.950484538784067,186.01322578460397,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":25.427525543491893},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ352*Bilans!F352+AK352","v":8.9490144643216603},0.32984965160075602,2.9518293032266261,null,5.9971851610950342,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU352*Bilans!F352+AV352","v":2.3883550717522235},2.2982284652710074,144.89175753865786,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":32.644065683331867},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB352*Bilans!F352+BC352","v":11.534143518518519},0.2559209791769409,2.9518293032266261,null,8.582314215291893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W352<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W352<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W352<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W352<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W352<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM352*Bilans!F352+BN352","v":3.0661898148148148},2.950484538784067,186.01322578460397,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":25.427525543491893},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F352<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F352<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F352<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F352<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F352*BT352+BU352","v":2.1538272546915462},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY352","v":3.9317786858612429}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R358*Bilans!F358+S358","v":11.588310185185184},0.2311743406524609,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'A16'!$C$39+'A16'!$C$40)","v":2.6789199663363821},null,8.9093902188488023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC358*Bilans!F358+AD358","v":3.1680231481481482},3.0484751048218031,172.84377984811067,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":22.132751660758068},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ358*Bilans!F358+AK358","v":9.4061313212057183},0.28480571606488975,2.6789199663363821,null,6.7272113548693362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU358*Bilans!F358+AV358","v":2.4780994941292391},2.3845863056715322,135.20232125051336,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":28.294695091785989},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB358*Bilans!F358+BC358","v":11.588310185185184},0.2311743406524609,2.6789199663363821,null,8.9093902188488023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W358<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W358<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W358<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W358<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W358<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM358*Bilans!F358+BN358","v":3.1680231481481482},3.0484751048218031,172.84377984811067,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":22.132751660758068},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F358<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F358<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F358<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F358<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F358*BT358+BU358","v":2.2516163843082317},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY358","v":3.7610190403837418}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"R369*Bilans!F369+S369","v":11.672249999999998},0.22361665424447574,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'A16'!$C$39+'A16'!$C$40)","v":2.6101094925050816},null,9.0621405074949166,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC369*Bilans!F369+AD369","v":3.2071416666666668},3.0861174528301887,170.03965212761165,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":21.24575984098497},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.0338825283927959},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.4370175519100608},{"$f":"AJ369*Bilans!F369+AK369","v":9.5780159544568093},0.27251045570565735,2.6101094925050816,null,6.9679064619517277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.16938191080346029},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU369*Bilans!F369+AV369","v":2.5094652996916609},2.4147684959297115,133.04950355666111,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":27.152462173670397},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"BB369*Bilans!F369+BC369","v":11.672249999999998},0.22361665424447574,2.6101094925050816,null,9.0621405074949166,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W369<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W369<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W369<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W369<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W369<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM369*Bilans!F369+BN369","v":2.8141435185185184},2.7079494234800836,149.20325781037482,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":24.212752895377218},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F369<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F369<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F369<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F369<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F369*BT369+BU369","v":2.2836999798149966},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY369","v":3.7081806576489447}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R370*Bilans!F370+S370","v":11.566666666666666},0.24103461727700851,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'A16'!$C$39+'A16'!$C$40)","v":2.7879670731707318},null,8.7786995934959346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC370*Bilans!F370+AD370","v":3.1273333333333335},3.0093207547169811,178.2551331578463,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":23.423513838122823},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.0359448067632862},{"$f":"AJ370*Bilans!F370+AK370","v":9.2234799275362338},0.30226845996025825,2.7879670731707318,null,6.435512854365502,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$10,0))))))","v":4.6022780706161871E-2},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU370*Bilans!F370+AV370","v":2.4422400774956881},2.3500800745713226,139.20544560352465,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":29.994240240652765},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$5,0))))))","v":2.7777777777777776E-2},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB370*Bilans!F370+BC370","v":11.566666666666666},0.24103461727700851,2.7879670731707318,null,8.7786995934959346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W370<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W370<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W370<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W370<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W370<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM370*Bilans!F370+BN370","v":3.1273333333333335},3.0093207547169811,178.2551331578463,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":23.423513838122823},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F370<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F370<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":5.0148271598300279E-2},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F370<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F370<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.1724239054092491},{"$f":"Bilans!F370*BT370+BU370","v":2.2125425226878894},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY370","v":3.8274392497259315}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"R371*Bilans!F371+S371","v":12.18225},0.20851096796210067,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'A16'!$C$39+'A16'!$C$40)","v":2.5401327394563009},null,9.6421172605436993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC371*Bilans!F371+AD371","v":3.3281416666666668},3.2025514150943399,171.24339238347909,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":19.868659290503491},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.0338825283927959},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.4370175519100608},{"$f":"AJ371*Bilans!F371+AK371","v":10.094957218653207},0.25162392315667348,2.5401327394563009,null,7.5548244791969061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.16938191080346029},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU371*Bilans!F371+AV371","v":2.5941562550933912},2.4962635662219426,133.47752649602182,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":25.490258235484696},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.5599999999999987},{"$f":"BB371*Bilans!F371+BC371","v":12.18225},0.20851096796210067,2.5401327394563009,null,9.6421172605436993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W371<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W371<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W371<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W371<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W371<='A16'!$U$3,'A16'!$S$10,0))))))","v":5.2222222222222198E-2},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM371*Bilans!F371+BN371","v":2.8402546296296296},2.733075209643606,146.14006455374036,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":23.281614315738754},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F371<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F371<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F371<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F371<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F371*BT371+BU371","v":2.3612025530560348},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY371","v":3.5864657532505597}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.4891017378564326},{"$f":"SUM(AF7:AF372)/229","v":3.3592817246952529},{"$f":"SUM(AG7:AG372)/Z373","v":3.2058655958917135},{"$f":"SUM(AH7:AH372)","v":4153.8245026792101},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.8672761971464613},{"$f":"SUM(AX7:AX372)/229","v":2.7654597224269541},{"$f":"SUM(AY7:AY372)/AR373","v":2.5103962923006589},{"$f":"SUM(AZ7:AZ372)","v":5407.3797997065076},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10848.350876097564},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.2782586665704709},{"$f":"SUM(BP7:BP372)/229","v":3.1525112864460976},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.954901423223331},{"$f":"SUM(BR7:BR372)","v":4563.2993296924333},null,null,null,{"$f":"SUM(BV7:BV372)","v":1061.6408724810728},null,{"$f":"SUM(BX7:BX372)","v":2576.5116279069853},{"$f":"SUM(BY7:BY372)","v":20.930232558139537},null,{"$f":"SUM(CA7:CA372)","v":1130.7092381932728},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":2.9086051300851312}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-A14","index":28,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,71,1,78],[1,53,1,69]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5188.2187339631982},null,null,"COP",{"$f":"K13","v":3.2179584244754111},{"$f":"L13","v":2.6205105736046068},{"$f":"M13","v":3.0363072517342156},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99844336195208305},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99844336195208305},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99844336195208305},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.2179584244754111},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.5566380479169473E-3},{"$f":"1-L3","v":1.5566380479169473E-3},{"$f":"1-M3","v":1.5566380479169473E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99844336195208305},null,null,"COP-Inst",{"$f":"K14","v":3.2195174894231449},{"$f":"L14","v":2.6220696385523405},{"$f":"M14","v":3.0378663166819493}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.5566380479169473E-3},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.2195174894231449},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R7*Bilans!F7+S7","v":10.858333333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.23667286503472293},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'A14'!$C$39+'A14'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":8.2884604738313001},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"AC7*Bilans!F7+AD7","v":3.4045666666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.2760924528301887},{"$f":"AF7*Z7","v":177.44147733345605},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":19.673870461410392},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.9496062503155454},{"$f":"AJ7*Bilans!F7+AK7","v":9.1284793111862808},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.28152255944238624},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":6.5586064516842484},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1751347961457559},{"$f":"AU7*Bilans!F7+AV7","v":2.5952207941327403},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.4972879339767879},{"$f":"AX7*AR7","v":135.25944908821049},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":25.809366096582622},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB7*Bilans!F7+BC7","v":10.858333333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.23667286503472293},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":8.2884604738313001},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W7<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W7<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W7<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W7<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W7<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"BM7*Bilans!F7+BN7","v":3.0104629629629627},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.896860587002096},{"$f":"BP7*BJ7","v":156.90131752620545},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":22.249402966018099},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F7<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F7<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F7<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F7<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F7*BT7+BU7","v":2.3735576764796442},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY7","v":3.567797057109297}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R8*Bilans!F8+S8","v":10.438518518518519},0.28808949859330324,{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'A14'!$C$39+'A14'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":7.4312909524616089},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC8*Bilans!F8+AD8","v":3.1294074074074074},3.0113165618448638,{"$f":"AF8*Z8","v":193.72783628736516},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":25.422962912072848},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ8*Bilans!F8+AK8","v":8.4898830493907482},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.35421307320278289},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":5.4826554833338381},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU8*Bilans!F8+AV8","v":2.3811579921614641},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.2913029735893335},{"$f":"AX8*AR8","v":147.4070089397448},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":33.411814216941615},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB8*Bilans!F8+BC8","v":10.438518518518519},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.28808949859330324},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":7.4312909524616089},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W8<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W8<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W8<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W8<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W8<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM8*Bilans!F8+BN8","v":3.1294074074074074},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.0113165618448638},{"$f":"BP8*BJ8","v":193.72783628736516},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":25.422962912072848},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F8<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F8<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F8<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F8<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F8*BT8+BU8","v":2.1665734657622155},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY8","v":3.9086475611589862}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":3312.7304394230391},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R9*Bilans!F9+S9","v":10.420925925925927},0.29920796999048188,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'A14'!$C$39+'A14'!$C$40)","v":3.1180240917174795},null,7.3029018342084466,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC9*Bilans!F9+AD9","v":3.0748703703703706},2.9588375262054512,197.97538587779317,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":26.910137899923949},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ9*Bilans!F9+AK9","v":8.4018847944127177},0.37111007446697869,3.1180240917174795,null,5.2838607026952378,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU9*Bilans!F9+AV9","v":2.3381694961716293},2.2499366849953413,150.54293433401122,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":35.38887400016921},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB9*Bilans!F9+BC9","v":10.420925925925927},0.29920796999048188,3.1180240917174795,null,7.3029018342084466,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W9<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W9<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W9<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W9<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W9<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM9*Bilans!F9+BN9","v":3.0748703703703706},2.9588375262054512,197.97538587779317,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":26.910137899923949},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F9<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F9<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F9<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F9<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F9*BT9+BU9","v":2.1239203491749623},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY9","v":3.9871420302144562}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R10*Bilans!F10+S10","v":10.308425925925926},0.37120494863454856,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'A14'!$C$39+'A14'!$C$40)","v":3.826538716336382},null,6.4818872095895443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC10*Bilans!F10+AD10","v":2.7261203703703707},2.6232479035639416,218.74330135639417,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":37.827100635136624},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ10*Bilans!F10+AK10","v":7.8391591112637267},0.48813127301347981,3.826538716336382,null,4.0126203949273442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU10*Bilans!F10+AV10","v":2.0632693770787376},2.0632693770787376,172.04868610266783,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":48.093508070922937},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB10*Bilans!F10+BC10","v":10.308425925925926},0.37120494863454856,3.826538716336382,null,6.4818872095895443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W10<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W10<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W10<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W10<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W10<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM10*Bilans!F10+BN10","v":2.7261203703703707},2.6232479035639416,218.74330135639417,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":37.827100635136624},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F10<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F10<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F10<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F10<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F10*BT10+BU10","v":1.8511648931038427},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY10","v":4.5746179200840187}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.2747460363804803},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R11*Bilans!F11+S11","v":10.323703703703705},0.36133550399708086,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'A14'!$C$39+'A14'!$C$40)","v":3.7303206808943088},null,6.5933830228093964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC11*Bilans!F11+AD11","v":2.7734814814814817},2.6688218029350108,216.57189502029971,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":36.183444234399609},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ11*Bilans!F11+AK11","v":7.9155786484814907},0.47126316932116219,3.7303206808943088,null,4.1852579675871819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU11*Bilans!F11+AV11","v":2.1006014920172782},2.1006014920172782,170.46145430479649,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":45.971196938126567},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB11*Bilans!F11+BC11","v":10.323703703703705},0.36133550399708086,3.7303206808943088,null,6.5933830228093964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W11<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W11<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W11<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W11<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W11<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM11*Bilans!F11+BN11","v":2.7734814814814817},2.6688218029350108,216.57189502029971,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":36.183444234399609},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F11<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F11<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F11<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F11<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F11*BT11+BU11","v":1.8882057575085627},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY11","v":4.484877804946982}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R12*Bilans!F12+S12","v":10.302685185185187},0.37492103297814411,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'A14'!$C$39+'A14'!$C$40)","v":3.8626933720782524},null,6.4399918131069338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC12*Bilans!F12+AD12","v":2.7083240740740742},2.6061231656184489,219.50650794636198,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":38.459575718374353},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ12*Bilans!F12+AK12","v":7.8104438912182639},0.4945549095386631,3.8626933720782524,null,3.9477505191400115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU12*Bilans!F12+AV12","v":2.0492415520715279},2.0492415520715279,172.60191803984003,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":48.91096958198596},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB12*Bilans!F12+BC12","v":10.302685185185187},0.37492103297814411,3.8626933720782524,null,6.4399918131069338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W12<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W12<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W12<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W12<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W12<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM12*Bilans!F12+BN12","v":2.7083240740740742},2.6061231656184489,219.50650794636198,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":38.459575718374353},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F12<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F12<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F12<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F12<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F12*BT12+BU12","v":1.8372465076911599},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY12","v":4.6092737461046163}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":4278.7485427902056},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.2179584244754111},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.6205105736046068},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.0363072517342156},null,null,null,null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R13*Bilans!F13+S13","v":10.310185185185185},0.37006697699793006,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'A14'!$C$39+'A14'!$C$40)","v":3.8154590637703252},null,6.4947261214148604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC13*Bilans!F13+AD13","v":2.7315740740740742},2.6284958071278828,218.50365096384931,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":37.634927365008714},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ13*Bilans!F13+AK13","v":7.8479589367615299},0.48617214928303121,3.8154590637703252,null,4.0324998729912043,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU13*Bilans!F13+AV13","v":2.0675682266777207},2.0675682266777207,171.87442525905226,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":47.845216183962641},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB13*Bilans!F13+BC13","v":10.310185185185185},0.37006697699793006,3.8154590637703252,null,6.4947261214148604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W13<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W13<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W13<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W13<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W13<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM13*Bilans!F13+BN13","v":2.7315740740740742},2.6284958071278828,218.50365096384931,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":37.634927365008714},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F13<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F13<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F13<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F13<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F13*BT13+BU13","v":1.8554302047625679},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY13","v":4.5641016683281386}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.2195174894231449},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.6220696385523405},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.0378663166819493},null,null,null,null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R14*Bilans!F14+S14","v":10.37425925925926},0.3288838623805489,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'A14'!$C$39+'A14'!$C$40)","v":3.4119264545223578},null,6.962332804736902,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC14*Bilans!F14+AD14","v":2.9302037037037039},2.8196299790356396,207.93244368911391,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":31.123252780628999},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ14*Bilans!F14+AK14","v":8.1684578443657294},0.41769530057326132,3.4119264545223578,null,4.7565313898433716,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU14*Bilans!F14+AV14","v":2.2241368541775408},2.2241368541775408,164.01805010823688,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":39.456230591447579},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB14*Bilans!F14+BC14","v":10.37425925925926},0.3288838623805489,3.4119264545223578,null,6.962332804736902,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W14<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W14<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W14<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W14<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W14<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM14*Bilans!F14+BN14","v":2.9302037037037039},2.8196299790356396,207.93244368911391,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":31.123252780628999},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F14<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F14<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F14<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F14<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F14*BT14+BU14","v":2.0107773451750903},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY14","v":4.2114916966531988}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.5354027626552851},null,null,null,null,{"$f":"F11","v":3.2747460363804803},{"$f":"F15","v":2.5354027626552851},{"$f":"F28","v":3.0499522363278984},null,null,null,null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R15*Bilans!F15+S15","v":10.322129629629631},0.36235100589190045,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'A14'!$C$39+'A14'!$C$40)","v":3.7402340542428862},null,6.5818955753867439,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC15*Bilans!F15+AD15","v":2.768601851851852},2.664126310272537,216.80503964140721,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":36.350192196678307},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ15*Bilans!F15+AK15","v":7.9077051204045095},0.4729860303707884,3.7402340542428862,null,4.1674710661616228,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU15*Bilans!F15+AV15","v":2.0967551529023982},2.0967551529023982,170.63270697432719,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":46.186367197229927},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB15*Bilans!F15+BC15","v":10.322129629629631},0.36235100589190045,3.7402340542428862,null,6.5818955753867439,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W15<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W15<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W15<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W15<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W15<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM15*Bilans!F15+BN15","v":2.768601851851852},2.664126310272537,216.80503964140721,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":36.350192196678307},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F15<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F15<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F15<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F15<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F15*BT15+BU15","v":1.88438942602444},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY15","v":4.4939607366027658}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":2.9788553159587634},{"$f":"F19","v":2.9788553159587634},{"$f":"F19","v":2.9788553159587634},null,null,null,null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R16*Bilans!F16+S16","v":10.446296296296296},0.28318590197097904,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'A14'!$C$39+'A14'!$C$40)","v":2.9582438389227641},null,7.4880524573735325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC16*Bilans!F16+AD16","v":3.1535185185185184},3.0345178197064988,191.76376317431104,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":24.781872644799623},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ16*Bilans!F16+AK16","v":8.5287875410652472},0.34685397246432975,2.9582438389227641,null,5.5705437021424835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU16*Bilans!F16+AV16","v":2.4001634324938124},2.309591227494046,145.95264601921889,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":32.560322039297034},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB16*Bilans!F16+BC16","v":10.446296296296296},0.28318590197097904,2.9582438389227641,null,7.4880524573735325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W16<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W16<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W16<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W16<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W16<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM16*Bilans!F16+BN16","v":3.1535185185185184},3.0345178197064988,191.76376317431104,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":24.781872644799623},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F16<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F16<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F16<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F16<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F16*BT16+BU16","v":2.1854306330955273},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY16","v":3.8749214753287915}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2576.5116279069853},null,{"$f":"F17/F19","v":864.93345752770097},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R17*Bilans!F17+S17","v":10.43425925925926},0.29077789929041248,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'A14'!$C$39+'A14'!$C$40)","v":3.0340519880589429},null,7.4002072712003173,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC17*Bilans!F17+AD17","v":3.1162037037037038},2.9986111111111113,194.78100135501359,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":25.778240061455733},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ17*Bilans!F17+AK17","v":8.4685782087118575},0.35827170905001865,3.0340519880589429,null,5.4345262206529146,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU17*Bilans!F17+AV17","v":2.3707502510270833},2.2812879774034198,148.1857900717045,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.883892712726684},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB17*Bilans!F17+BC17","v":10.43425925925926},0.29077789929041248,3.0340519880589429,null,7.4002072712003173,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W17<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W17<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W17<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W17<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W17<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM17*Bilans!F17+BN17","v":3.1162037037037038},2.9986111111111113,194.78100135501359,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":25.778240061455733},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F17<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F17<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F17<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F17<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F17*BT17+BU17","v":2.1562469217463542},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY17","v":3.9273665773698512}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":20.930232558139537},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":5188.2187339631982},null,null,null,null,null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R18*Bilans!F18+S18","v":10.430277777777778},0.29329295503062985,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'A14'!$C$39+'A14'!$C$40)","v":3.0591269912347561},null,7.3711507865430228,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC18*Bilans!F18+AD18","v":3.1038611111111112},2.9867342767295599,195.75114727427524,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":26.113080364324617},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ18*Bilans!F18+AK18","v":8.448662814164198},0.36208416154401668,3.0591269912347561,null,5.3895358229294423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU18*Bilans!F18+AV18","v":2.3610212756188576},2.2719261331426743,148.90248206883103,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":34.3289471683823},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB18*Bilans!F18+BC18","v":10.430277777777778},0.29329295503062985,3.0591269912347561,null,7.3711507865430228,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W18<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W18<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W18<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W18<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W18<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM18*Bilans!F18+BN18","v":3.1038611111111112},2.9867342767295599,195.75114727427524,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":26.113080364324617},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F18<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F18<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F18<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F18<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F18*BT18+BU18","v":2.1465938479923969},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY18","v":3.9450276543666165}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.9788553159587634},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5591.3451695742488},null,null,null,null,null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R19*Bilans!F19+S19","v":10.419722222222223},0.29997007981317347,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'A14'!$C$39+'A14'!$C$40)","v":3.1256049066310974},null,7.2941173155911256,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC19*Bilans!F19+AD19","v":3.0711388888888891},2.9552468553459121,198.25612301288547,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":27.013822551550291},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ19*Bilans!F19+AK19","v":8.3958638611773786},0.37227913152379105,3.1256049066310974,null,5.2702589545462812,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU19*Bilans!F19+AV19","v":2.3352281780249564},2.2471063599862786,150.74970611087269,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":35.52680708305634},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB19*Bilans!F19+BC19","v":10.419722222222223},0.29997007981317347,3.1256049066310974,null,7.2941173155911256,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W19<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W19<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W19<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W19<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W19<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM19*Bilans!F19+BN19","v":3.0711388888888891},2.9552468553459121,198.25612301288547,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":27.013822551550291},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F19<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F19<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F19<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F19<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F19*BT19+BU19","v":2.1210019780400451},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY19","v":3.9926280978052775}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":6489.5544122093606},null,null,null,null,null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R20*Bilans!F20+S20","v":10.351574074074074},0.34340629098783576,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'A14'!$C$39+'A14'!$C$40)","v":3.5547956586636182},null,6.796778415410456,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC20*Bilans!F20+AD20","v":2.85987962962963},2.7519596436058706,212.08534097474057,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":33.325255781812153},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ20*Bilans!F20+AK20","v":8.0549864103151094},0.44131615841230892,3.5547956586636182,null,4.5001907516514912,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU20*Bilans!F20+AV20","v":2.168704319874859},2.168704319874859,167.13558871502309,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":42.287811290790529},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB20*Bilans!F20+BC20","v":10.351574074074074},0.34340629098783576,3.5547956586636182,null,6.796778415410456,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W20<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W20<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W20<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W20<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W20<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM20*Bilans!F20+BN20","v":2.85987962962963},2.7519596436058706,212.08534097474057,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":33.325255781812153},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F20<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F20<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F20<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F20<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F20*BT20+BU20","v":1.9557772737862638},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY20","v":4.3299266263734681}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R21*Bilans!F21+S21","v":10.023750000000001},0.39611664294252363,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'A14'!$C$39+'A14'!$C$40)","v":3.9705741996951218},null,6.0531758003048797,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$10,0))))))","v":7.6136363636363613E-2},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC21*Bilans!F21+AD21","v":2.6505113636363635},2.5504920668953686,221.21947991423673,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":40.468990803661391},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.21800314465408821},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.1700471698113226},{"$f":"AJ21*Bilans!F21+AK21","v":7.5023231132075479},0.52924596018866221,3.9705741996951218,null,3.531748913512426,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$10,0))))))","v":4.4059817390868977E-2},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU21*Bilans!F21+AV21","v":1.8020974138553565},1.7680955758580859,153.35753786762697,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":58.376844221165854},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.4568985849056624},{"$f":"BB21*Bilans!F21+BC21","v":7.6428803066037743},0.51951280674438616,3.9705741996951218,null,3.6723061069086524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W21<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W21<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W21<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W21<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W21<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM21*Bilans!F21+BN21","v":1.8822327204668663},1.8467188955523974,160.17701012463277,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":55.891473384814049},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F21<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F21<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.4059817390868977E-2},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F21<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F21<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F21*BT21+BU21","v":1.8020974138553565},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.0232558139534884},{"$f":"Bilans!T21-BX21","v":2.0930232558139537},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY21","v":5.8077627634895572}]
[null,16,null,null,"5 | 30 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R22*Bilans!F22+S22","v":10.468240740740741},0.26939003615729556,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'A14'!$C$39+'A14'!$C$40)","v":2.8200397516514228},null,7.6482009890893181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC22*Bilans!F22+AD22","v":3.2215462962962964},3.0999785115303986,185.93731599544927,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":23.024815149407221},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ22*Bilans!F22+AK22","v":8.6385537854325811},0.32644813260373856,2.8200397516514228,null,5.8185140337811578,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU22*Bilans!F22+AV22","v":2.45378592486008},2.3611902295823413,141.62465069039365,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":30.229005397734248},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB22*Bilans!F22+BC22","v":10.468240740740741},0.26939003615729556,2.8200397516514228,null,7.6482009890893181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W22<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W22<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W22<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W22<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W22<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM22*Bilans!F22+BN22","v":3.2215462962962964},3.0999785115303986,185.93731599544927,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":23.024815149407221},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F22<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F22<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F22<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F22<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F22*BT22+BU22","v":2.2386347837859435},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY22","v":3.7828287822373956}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R23*Bilans!F23+S23","v":10.399537037037037},0.3127763601160391,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'A14'!$C$39+'A14'!$C$40)","v":3.2527293413363823},null,7.1468076957006552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC23*Bilans!F23+AD23","v":3.008564814814815},2.895034067085954,202.77524711740045,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":28.790853754243475},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ23*Bilans!F23+AK23","v":8.2948974423078479},0.39213617334747802,3.2527293413363823,null,5.0421681009714661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU23*Bilans!F23+AV23","v":2.2859045352576719},2.1996439867573825,154.06842981782063,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":37.892723977526927},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB23*Bilans!F23+BC23","v":10.399537037037037},0.3127763601160391,3.2527293413363823,null,7.1468076957006552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W23<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W23<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W23<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W23<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W23<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM23*Bilans!F23+BN23","v":3.008564814814815},2.895034067085954,202.77524711740045,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":28.790853754243475},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F23<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F23<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F23<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F23<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F23*BT23+BU23","v":2.0720631390083541},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY23","v":4.0869276295682955}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R24*Bilans!F24+S24","v":10.230937500000003},0.38142612692850092,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'A14'!$C$39+'A14'!$C$40)","v":3.9023468654725608},null,6.3285906345274423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$10,0))))))","v":7.6136363636363613E-2},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC24*Bilans!F24+AD24","v":2.6876278409090912},2.58620792238422,220.21396455672411,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":39.180046000493185},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.21800314465408821},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.1700471698113226},{"$f":"AJ24*Bilans!F24+AK24","v":7.6085996462264163},0.51288634530901889,3.9023468654725608,null,3.7062527807538554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$10,0))))))","v":4.4059817390868977E-2},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU24*Bilans!F24+AV24","v":1.8235765748334052},1.7891694696478695,152.34664574524265,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":56.633956192979419},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.4568985849056624},{"$f":"BB24*Bilans!F24+BC24","v":7.758479510613209},0.50297830394916254,3.9023468654725608,null,3.8561326451406481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W24<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W24<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W24<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W24<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W24<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM24*Bilans!F24+BN24","v":1.9158160538001998},1.8796685810869886,160.05258769460323,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":53.907240023800952},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F24<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F24<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.4059817390868977E-2},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F24<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F24<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F24*BT24+BU24","v":1.8235765748334052},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.0232558139534884},{"$f":"Bilans!T24-BX24","v":2.0930232558139537},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY24","v":5.7686924134937918}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R25*Bilans!F25+S25","v":10.338425925925927},0.35185254594537174,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'A14'!$C$39+'A14'!$C$40)","v":3.6376014831046746},null,6.7008244428212524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC25*Bilans!F25+AD25","v":2.8191203703703707},2.7127384696016774,214.28648979265739,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":34.651808029518385},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ25*Bilans!F25+AK25","v":7.9892192934367907},0.45531376089438352,3.6376014831046746,null,4.3516178103321161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU25*Bilans!F25+AV25","v":2.1365760755035086},2.1365760755035086,168.77387648129789,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":43.99623011821582},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB25*Bilans!F25+BC25","v":10.338425925925927},0.35185254594537174,3.6376014831046746,null,6.7008244428212524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W25<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W25<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W25<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W25<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W25<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM25*Bilans!F25+BN25","v":2.8191203703703707},2.7127384696016774,214.28648979265739,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":34.651808029518385},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F25<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F25<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F25<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F25<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F25*BT25+BU25","v":1.9238996813894746},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY25","v":4.4016703027401336}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10848.350876097564},null,{"$f":"F26/F28","v":3556.8920545322485},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R26*Bilans!F26+S26","v":10.137083333333335},0.3880064053337931,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'A14'!$C$39+'A14'!$C$40)","v":3.9332532647357725},null,6.2038300685975623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$10,0))))))","v":7.6136363636363613E-2},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC26*Bilans!F26+AD26","v":2.670814393939394},2.5700289451114924,220.6834961933649,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":39.75948842596717},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.21800314465408821},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.1700471698113226},{"$f":"AJ26*Bilans!F26+AK26","v":7.5604572851153051},0.52024012786625862,3.9332532647357725,null,3.6272040203795326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$10,0))))))","v":4.4059817390868977E-2},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU26*Bilans!F26+AV26","v":1.8138466984929216},1.7796231758798478,152.81285648822404,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":57.418355460021239},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.4568985849056624},{"$f":"BB26*Bilans!F26+BC26","v":7.7061140592243191},0.51040683209556403,3.9332532647357725,null,3.7728607944885466,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W26<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W26<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W26<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W26<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W26<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM26*Bilans!F26+BN26","v":1.9006030908372367},1.8647426551610626,160.12190423948286,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":54.797392988650856},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F26<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F26<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.4059817390868977E-2},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F26<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F26<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F26*BT26+BU26","v":1.8138466984929216},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.0232558139534884},{"$f":"Bilans!T26-BX26","v":2.0930232558139537},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY26","v":5.7862763049452894}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R27*Bilans!F27+S27","v":10.345462962962964},0.34732934482531103,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'A14'!$C$39+'A14'!$C$40)","v":3.5932828728404473},null,6.7521800901225166,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC27*Bilans!F27+AD27","v":2.8409351851851854},2.7337300838574428,213.12719815038096,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":33.937087862701539},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ27*Bilans!F27+AK27","v":8.0244185954280027},0.4477935479198154,3.5932828728404473,null,4.4311357225875554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU27*Bilans!F27+AV27","v":2.1537714738994427},2.1537714738994427,167.91243671017148,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":43.075525501695836},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB27*Bilans!F27+BC27","v":10.345462962962964},0.34732934482531103,3.5932828728404473,null,6.7521800901225166,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W27<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W27<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W27<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W27<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W27<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM27*Bilans!F27+BN27","v":2.8409351851851854},2.7337300838574428,213.12719815038096,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":33.937087862701539},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F27<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F27<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F27<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F27<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F27*BT27+BU27","v":1.9409609280243758},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY27","v":4.3629791670473566}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.0499522363278984},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R28*Bilans!F28+S28","v":10.429537037037038},0.29376108423841196,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'A14'!$C$39+'A14'!$C$40)","v":3.0637921081046748},null,7.3657449289323633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC28*Bilans!F28+AD28","v":3.1015648148148149},2.9845246331236899,195.9301113272486,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":26.175670261150486},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ28*Bilans!F28+AK28","v":8.4449576244809119},0.36279543892832711,3.0637921081046748,null,5.3811655163762371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU28*Bilans!F28+AV28","v":2.3592112336824433},2.2701843946755589,149.03461551149164,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":34.4121529802391},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB28*Bilans!F28+BC28","v":10.429537037037038},0.29376108423841196,3.0637921081046748,null,7.3657449289323633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W28<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W28<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W28<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W28<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W28<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM28*Bilans!F28+BN28","v":3.1015648148148149},2.9845246331236899,195.9301113272486,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":26.175670261150486},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F28<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F28<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F28<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F28<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F28*BT28+BU28","v":2.1447979272939861},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY28","v":3.9483309757332217}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R29*Bilans!F29+S29","v":15.020833333333332},0.13230400379723287,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'A14'!$C$39+'A14'!$C$40)","v":1.987316390370935},null,13.033516942962397,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"AC29*Bilans!F29+AD29","v":4.386916666666667},4.2213726415094346,171.45156463644736,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.44935527527112},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.9496062503155454},{"$f":"AJ29*Bilans!F29+AK29","v":12.974228759613602},0.15317414446684391,1.987316390370935,null,10.986912369242667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1751347961457559},{"$f":"AU29*Bilans!F29+AV29","v":3.3366800025938672},3.2107675496657966,130.40571558669461,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.053096922878153},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB29*Bilans!F29+BC29","v":15.020833333333332},0.13230400379723287,1.987316390370935,null,13.033516942962397,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W29<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W29<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W29<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W29<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W29<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"BM29*Bilans!F29+BN29","v":3.2972129629629627},3.1727898322851149,128.86324596384927,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":15.233279755924279},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F29<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F29<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F29<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F29<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F29*BT29+BU29","v":3.0464050015563204},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY29","v":2.7797919477866562}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R30*Bilans!F30+S30","v":12.487500000000001},0.18753675855733781,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'A14'!$C$39+'A14'!$C$40)","v":2.341865272484756},null,10.145634727515244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"AC30*Bilans!F30+AD30","v":3.78905},3.6460669811320754,178.14754412581684,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":15.946945707801783},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.9496062503155454},{"$f":"AJ30*Bilans!F30+AK30","v":10.633672538748927},0.22023108798498708,2.341865272484756,null,8.291807266264172,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1751347961457559},{"$f":"AU30*Bilans!F30+AV30","v":2.8854215453923007},2.7765377134907046,135.66217444461213,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":20.941056162360898},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB30*Bilans!F30+BC30","v":12.487500000000001},0.18753675855733781,2.341865272484756,null,10.145634727515244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W30<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W30<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W30<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W30<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W30<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"BM30*Bilans!F30+BN30","v":3.122694444444444},3.0048569182389935,146.81789533870224,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":19.349883797194984},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F30<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F30<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F30<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F30<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F30*BT30+BU30","v":2.6369043272353805},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY30","v":3.2114824969405635}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R31*Bilans!F31+S31","v":11.425000000000001},0.21799263656134918,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'A14'!$C$39+'A14'!$C$40)","v":2.4905658727134146},null,8.9344341272865861,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"AC31*Bilans!F31+AD31","v":3.5383},3.4047792452830188,178.13207098867926,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":18.285681907323553},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.9496062503155454},{"$f":"AJ31*Bilans!F31+AK31","v":9.6520247816428544},0.25803558621712319,2.4905658727134146,null,7.1614589089294398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1751347961457559},{"$f":"AU31*Bilans!F31+AV31","v":2.6961601858751965},2.5944182920685854,135.73540898939356,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":23.997175179589963},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB31*Bilans!F31+BC31","v":11.425000000000001},0.21799263656134918,2.4905658727134146,null,8.9344341272865861,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W31<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W31<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W31<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W31<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W31<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"BM31*Bilans!F31+BN31","v":3.0494999999999997},2.9344245283018866,153.52393818499769,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":21.216667746411851},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F31<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F31<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F31<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F31<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F31*BT31+BU31","v":2.4651565115251177},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY31","v":3.4352269535146593}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R37*Bilans!F37+S37","v":10.44675925925926},0.28289425146460362,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'A14'!$C$39+'A14'!$C$40)","v":2.955328140879065},null,7.4914311183801949,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC37*Bilans!F37+AD37","v":3.1549537037037036},3.0358988469601678,191.64518726159432,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":24.744021500150136},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ37*Bilans!F37+AK37","v":8.5311032846173003},0.34641804726569303,2.955328140879065,null,5.5757751437382357,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU37*Bilans!F37+AV37","v":2.401294708704071},2.3106798140359928,145.86476295345551,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":32.510063006199474},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB37*Bilans!F37+BC37","v":10.44675925925926},0.28289425146460362,2.955328140879065,null,7.4914311183801949,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W37<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W37<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W37<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W37<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W37<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM37*Bilans!F37+BN37","v":3.1549537037037036},3.0358988469601678,191.64518726159432,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":24.744021500150136},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F37<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F37<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F37<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F37<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F37*BT37+BU37","v":2.1865530835320341},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY37","v":3.8729323137876563}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R44*Bilans!F44+S44","v":10.429259259259259},0.29393664983534268,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'A14'!$C$39+'A14'!$C$40)","v":3.0655415269308945},null,7.3637177323283645,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC44*Bilans!F44+AD44","v":3.100703703703704},2.9836960167714888,195.99709924180604,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":26.199165372898129},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ44*Bilans!F44+AK44","v":8.443568178349679},0.36306232888499801,3.0655415269308945,null,5.378026651418784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU44*Bilans!F44+AV44","v":2.3585324679562878},2.2695312427503902,149.08406812133873,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":34.443388085339116},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB44*Bilans!F44+BC44","v":10.429259259259259},0.29393664983534268,3.0655415269308945,null,7.3637177323283645,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W44<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W44<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W44<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W44<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W44<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM44*Bilans!F44+BN44","v":3.100703703703704},2.9836960167714888,195.99709924180604,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":26.199165372898129},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F44<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F44<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F44<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F44<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F44*BT44+BU44","v":2.1441244570320821},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY44","v":3.949571147910536}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R61*Bilans!F61+S61","v":10.405833333333334},0.30877640886766133,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'A14'!$C$39+'A14'!$C$40)","v":3.2130758479420729},null,7.1927574853912608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC61*Bilans!F61+AD61","v":3.0280833333333335},2.9138160377358493,201.40381735250807,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":28.228668943903845},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ61*Bilans!F61+AK61","v":8.3263915546157747},0.38589055377306741,3.2130758479420729,null,5.1133157066737018,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU61*Bilans!F61+AV61","v":2.3012898917171918},2.2144487637278636,153.0633466802154,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":37.143848004058455},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB61*Bilans!F61+BC61","v":10.405833333333334},0.30877640886766133,3.2130758479420729,null,7.1927574853912608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W61<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W61<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W61<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W61<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W61<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM61*Bilans!F61+BN61","v":3.0280833333333335},2.9138160377358493,201.40381735250807,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":28.228668943903845},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F61<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F61<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F61<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F61<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F61*BT61+BU61","v":2.0873284649448451},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY61","v":4.0570385711896195}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R71*Bilans!F71+S71","v":12.054166666666667},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":0.19930965434859585},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'A14'!$C$39+'A14'!$C$40)","v":2.4025117917936991},null,9.6516548748729676,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"AC71*Bilans!F71+AD71","v":3.6867833333333335},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.5476594339622642},178.34274336741834,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.86236789357546},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.9496062503155454},{"$f":"AJ71*Bilans!F71+AK71","v":10.233314237811548},0.23477357735351725,2.4025117917936991,null,7.8308024460178487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1751347961457559},{"$f":"AU71*Bilans!F71+AV71","v":2.8082325987657168},2.7022615573028594,135.84413847962111,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.137730663013222},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB71*Bilans!F71+BC71","v":12.054166666666667},0.19930965434859585,2.4025117917936991,null,9.6516548748729676,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W71<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W71<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W71<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W71<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W71<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"BM71*Bilans!F71+BN71","v":3.0928425925925924},2.9761315513626831,149.61173003563943,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":20.100569314281376},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F71<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F71<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F71<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F71<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F71*BT71+BU71","v":2.56685815925943},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY71","v":3.299119611450009}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R77*Bilans!F77+S77","v":10.85},0.2369621326008767,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'A14'!$C$39+'A14'!$C$40)","v":2.5710391387195122},null,8.2789608612804884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"AC77*Bilans!F77+AD77","v":3.4025999999999996},3.2741999999999996,177.4277799804878,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":19.695099156599046},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.9496062503155454},{"$f":"AJ77*Bilans!F77+AK77","v":9.12078011309133},0.28188807391916204,2.5710391387195122,null,6.5497409743718178,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1751347961457559},{"$f":"AU77*Bilans!F77+AV77","v":2.5937363913129987},2.4958595463577913,135.24977657240558,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":25.837068336894429},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB77*Bilans!F77+BC77","v":10.85},0.2369621326008767,2.5710391387195122,null,8.2789608612804884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W77<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W77<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W77<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W77<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W77<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"BM77*Bilans!F77+BN77","v":3.0098888888888888},2.8963081761006291,156.94995107961347,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":22.264790118210161},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F77<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F77<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F77<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F77<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F77*BT77+BU77","v":2.3722106347877987},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY77","v":3.5698230034200891}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R94*Bilans!F94+S94","v":10.463333333333333},0.27247016415240211,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'A14'!$C$39+'A14'!$C$40)","v":2.8509461509146341},null,7.6123871824186988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC94*Bilans!F94+AD94","v":3.2063333333333333},3.0853396226415093,187.27680399815924,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":23.411271289799917},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ94*Bilans!F94+AK94","v":8.6140069037808153},0.33096631831851814,2.8509461509146341,null,5.7630607528661812,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU94*Bilans!F94+AV94","v":2.4417943970313365},2.3496512122377013,142.62130700591777,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":30.74146603147922},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB94*Bilans!F94+BC94","v":10.463333333333333},0.27247016415240211,2.8509461509146341,null,7.6123871824186988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W94<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W94<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W94<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W94<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W94<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM94*Bilans!F94+BN94","v":3.2063333333333333},3.0853396226415093,187.27680399815924,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":23.411271289799917},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F94<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F94<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F94<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F94<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F94*BT94+BU94","v":2.2267368091589725},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY94","v":3.8030413195629156}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R104*Bilans!F104+S104","v":16.640700617313321},8.4802586705259364E-2,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'A14'!$C$39+'A14'!$C$40)","v":1.4111744569359759},null,15.229526160377345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.5576700000000002E-2},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0282830000000009},{"$f":"AC104*Bilans!F104+AD104","v":4.7258551462500007},4.5475209897877367,123.7693242033224,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.1221408215117572},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ104*Bilans!F104+AK104","v":16.640700617313321},8.4802586705259364E-2,1.4111744569359759,null,15.229526160377345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.5576700000000002E-2},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0282830000000009},{"$f":"AU104*Bilans!F104+AV104","v":4.7258551462500007},4.5475209897877367,123.7693242033224,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.1221408215117572},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB104*Bilans!F104+BC104","v":16.640700617313321},8.4802586705259364E-2,1.4111744569359759,null,15.229526160377345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W104<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W104<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W104<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W104<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W104<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0282830000000009},{"$f":"BM104*Bilans!F104+BN104","v":4.7610885555555562},4.5814248364779884,124.69208106407552,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.0694349539841888},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F104<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F104<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F104<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F104<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F104*BT104+BU104","v":3.3048393919293102},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY104","v":2.562415624100741}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F116<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F116<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F116<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F116<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F116<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F116<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F116<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F116<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F116<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F116<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F116<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F116<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F116<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F116<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F116<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F116*BT116+BU116","v":3.2861138521810345},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY116","v":2.5770172531918494}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F119<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F119<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F119<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F119<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F119<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F119<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F119<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F119<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F119<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F119<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F119<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F119<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F119<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F119<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F119<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F119*BT119+BU119","v":3.433434169996552},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY119","v":2.4664437043893459}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F136<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F136<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F136<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F136<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F136<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F136<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F136<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F136<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F136<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F136<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F136<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F136<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F136<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F136<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F136<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F136*BT136+BU136","v":3.5148329448206903},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY136","v":2.4093242057213251}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F142<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F142<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F142<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F142<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F142<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F142<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F142<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F142<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F142<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F142<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F142<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F142<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F142<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F142<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F142<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F142*BT142+BU142","v":3.4414594013172417},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY142","v":2.4606921382777114}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F152<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F152<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F152<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F152<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F152<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F152<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F152<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F152<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F152<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F152<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F152<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F152<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F152<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F152<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F152<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F152*BT152+BU152","v":3.576550795215518},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY152","v":2.3677483077695149}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F169<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F169<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F169<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F169<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F169<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F169<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F169<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F169<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F169<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F169<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F169<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F169<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F169<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F169<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F169<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F169*BT169+BU169","v":3.6522172619534494},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY169","v":2.3186934088619378}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F175<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F175<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F175<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F175<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F175<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F175<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F175<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F175<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F175<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F175<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F175<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F175<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F175<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F175<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F175<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F175*BT175+BU175","v":3.5064255596275871},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY175","v":2.4151010620407041}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F185<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F185<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F185<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F185<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F185<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F185<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F185<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F185<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F185<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F185<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F185<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F185<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F185<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F185<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F185<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F185*BT185+BU185","v":3.7292212672448288},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY185","v":2.2708151343563854}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F201<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F201<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F201<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F201<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F201<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F201<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F201<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F201<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F201<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F201<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F201<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F201<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F201<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F201<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F201<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F201*BT201+BU201","v":3.6793501868948284},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY201","v":2.301594483500387}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F211<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F211<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F211<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F211<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F211<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F211<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F211<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":6.3481217548965407E-2},{"$f":"IF(Bilans!F211<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F211<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F211<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F211<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F211<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F211<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F211<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F211<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.4645649166068999},{"$f":"Bilans!F211*BT211+BU211","v":3.8455459033700183},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY211","v":2.2021248233188571}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F217<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F217<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F217<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F217<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F217<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F217<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F217<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F217<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F217<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F217<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F217<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F217<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F217<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F217<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F217<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F217*BT217+BU217","v":3.5792258723224144},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY217","v":2.3659786767043212}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F234<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F234<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F234<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F234<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F234<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F234<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F234<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":6.3481217548965407E-2},{"$f":"IF(Bilans!F234<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F234<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F234<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F234<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F234<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F234<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F234<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F234<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.4645649166068999},{"$f":"Bilans!F234*BT234+BU234","v":4.0164161806059839},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY234","v":2.1084398907449811}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F244<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F244<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F244<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F244<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F244<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F244<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F244<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F244<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F244<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F244<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F244<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F244<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F244<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F244<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F244<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F244*BT244+BU244","v":3.4559812484689658},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY244","v":2.4503524423851628}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R250*Bilans!F250+S250","v":17.093927960712538},7.1262453500612055E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'A14'!$C$39+'A14'!$C$40)","v":1.2181552464430896},null,15.875772714269448,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.5576700000000002E-2},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0282830000000009},{"$f":"AC250*Bilans!F250+AD250","v":4.8162963450000014},4.6345493131132089,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ250*Bilans!F250+AK250","v":17.093927960712538},7.1262453500612055E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":15.875772714269448},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.5576700000000002E-2},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0282830000000009},{"$f":"AU250*Bilans!F250+AV250","v":4.8162963450000014},4.6345493131132089,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB250*Bilans!F250+BC250","v":17.093927960712538},7.1262453500612055E-2,1.2181552464430896,null,{"$f":"BD250-BF250","v":15.875772714269448},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W250<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W250<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W250<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W250<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W250<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0282830000000009},{"$f":"BM250*Bilans!F250+BN250","v":4.8560978148148148},4.6728488406708593,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F250<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F250<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F250<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F250<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F250*BT250+BU250","v":3.3680858578137931},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY250","v":2.514298165344286}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'A14'!$C$39+'A14'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W260<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W260<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W260<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W260<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W260<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.3040092592592587},1.2548013626834376,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F260<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F260<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F260<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F260<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F260*BT260+BU260","v":3.6850824949810357},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY260","v":2.2980142519351756}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R277*Bilans!F277+S277","v":17.908641765312343},4.8646189401717166E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'A14'!$C$39+'A14'!$C$40)","v":0.87118717924288669},null,17.037454586069455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.5576700000000002E-2},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0282830000000009},{"$f":"AC277*Bilans!F277+AD277","v":4.9788719137500008},4.7909899547405672,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ277*Bilans!F277+AK277","v":17.908641765312343},4.8646189401717166E-2,0.87118717924288669,null,17.037454586069455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.5576700000000002E-2},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0282830000000009},{"$f":"AU277*Bilans!F277+AV277","v":4.9788719137500008},4.7909899547405672,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB277*Bilans!F277+BC277","v":17.908641765312343},4.8646189401717166E-2,0.87118717924288669,null,17.037454586069455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W277<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W277<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W277<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W277<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W277<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0282830000000009},{"$f":"BM277*Bilans!F277+BN277","v":5.0268848518518521},4.8371910838574426,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F277<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F277<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F277<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F277<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F277*BT277+BU277","v":3.4817766348568968},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY277","v":2.4321985529583836}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R286*Bilans!F286+S286","v":17.195253711200582},6.8332979270376945E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'A14'!$C$39+'A14'!$C$40)","v":1.1750029153963415},null,16.020250795804241,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.5576700000000002E-2},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0282830000000009},{"$f":"AC286*Bilans!F286+AD286","v":4.8365158275000013},4.6540057962735863,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ286*Bilans!F286+AK286","v":17.195253711200582},6.8332979270376945E-2,1.1750029153963415,null,16.020250795804241,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.5576700000000002E-2},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0282830000000009},{"$f":"AU286*Bilans!F286+AV286","v":4.8365158275000013},4.6540057962735863,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB286*Bilans!F286+BC286","v":17.195253711200582},6.8332979270376945E-2,1.1750029153963415,null,16.020250795804241,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W286<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W286<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W286<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W286<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W286<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0282830000000009},{"$f":"BM286*Bilans!F286+BN286","v":4.8773385555555562},4.6932880440251576,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F286<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F286<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":4.5858464689655286E-2},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F286<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F286<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F286*BT286+BU286","v":3.3822255510931036},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY286","v":2.5037869193219113}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.31040092728159979},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"R292*Bilans!F292+S292","v":16.11304183138116},0.10201966692730079,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'A14'!$C$39+'A14'!$C$40)","v":1.6438471608231706},null,14.469194670557989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.1350000000000314E-2},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0705499999999981},{"$f":"AC292*Bilans!F292+AD292","v":4.6211662500000008},4.4467826179245291,145.08832176028997,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.7314751008537037},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$5,0))))))","v":-7.4407166910687534E-3},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.469017666910686},{"$f":"AJ292*Bilans!F292+AK292","v":13.402237234608343},0.12265468309860202,1.6438471608231706,null,11.758390073785172,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4562623251242247E-2},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.0400948019703362},{"$f":"AU292*Bilans!F292+AV292","v":3.5297943456502354},3.3965945590219246,110.82309314653058,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.431147001100301},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.31040092728159979},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"BB292*Bilans!F292+BC292","v":16.11304183138116},0.10201966692730079,1.6438471608231706,null,14.469194670557989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W292<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W292<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W292<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W292<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W292<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0705499999999981},{"$f":"BM292*Bilans!F292+BN292","v":4.6888277777777754},4.5118908805031426,147.21265509562812,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.6054766694595433},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F292<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F292<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.0581573950745362E-2},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F292<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F292<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F292*BT292+BU292","v":3.2237585073901411},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY292","v":2.6268630462270566}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.31040092728159979},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"R309*Bilans!F309+S309","v":15.63968041727672},0.11875410545923112,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'A14'!$C$39+'A14'!$C$40)","v":1.8572762576219515},null,13.782404159654769,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.1350000000000314E-2},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0705499999999981},{"$f":"AC309*Bilans!F309+AD309","v":4.5276075000000002},4.3567543867924527,163.77486041621725,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.267578810501638},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$5,0))))))","v":-7.4407166910687534E-3},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.469017666910686},{"$f":"AJ309*Bilans!F309+AK309","v":13.413584327562223},0.13846233879527797,1.8572762576219515,null,11.556308069940272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4562623251242247E-2},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.0400948019703362},{"$f":"AU309*Bilans!F309+AV309","v":3.4465863451920908},3.3165264831093704,124.6716279174542,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.488002960992807},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.31040092728159979},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"BB309*Bilans!F309+BC309","v":15.63968041727672},0.11875410545923112,1.8572762576219515,null,13.782404159654769,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W309<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W309<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W309<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W309<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W309<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0705499999999981},{"$f":"BM309*Bilans!F309+BN309","v":4.5837722222222199},4.410799685534589,165.80647855941089,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.141770702282203},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F309<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F309<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.0581573950745362E-2},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F309<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F309<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F309*BT309+BU309","v":3.1466216071152546},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY309","v":2.6912584830264517}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.31040092728159979},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"R315*Bilans!F315+S315","v":16.415682735480718},9.1826366083451641E-2,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'A14'!$C$39+'A14'!$C$40)","v":1.5073924923780493},null,14.90829024310267,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.1350000000000314E-2},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0705499999999981},{"$f":"AC315*Bilans!F315+AD315","v":4.6809825000000007},4.5043416509433971,132.67285650273362,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.7815550318398481},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$5,0))))))","v":-7.4407166910687534E-3},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.469017666910686},{"$f":"AJ315*Bilans!F315+AK315","v":13.394982535834552},0.11253411404945395,1.5073924923780493,null,11.887590043456504,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4562623251242247E-2},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.0400948019703362},{"$f":"AU315*Bilans!F315+AV315","v":3.5829929033201964},3.4477856239496232,101.55259142979348,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.166172222410932},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.31040092728159979},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"BB315*Bilans!F315+BC315","v":16.415682735480718},9.1826366083451641E-2,1.5073924923780493,null,14.90829024310267,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W315<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W315<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W315<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W315<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W315<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.0705499999999981},{"$f":"BM315*Bilans!F315+BN315","v":4.7559944444444415},4.5765229559748404,134.79891635048318,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.6588236913056784},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F315<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F315<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.0581573950745362E-2},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F315<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F315<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F315*BT315+BU315","v":3.2730755419921178},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY315","v":2.5872828122595313}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R325*Bilans!F325+S325","v":13.345833333333331},0.16647431880744429,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'A14'!$C$39+'A14'!$C$40)","v":2.2217385130843499},null,11.124094820248981,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"AC325*Bilans!F325+AD325","v":3.9916166666666664},3.840989622641509,176.9414637061206,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.272179833812272},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.9496062503155454},{"$f":"AJ325*Bilans!F325+AK325","v":11.426689942528734},0.19443412959122244,2.2217385130843499,null,9.2049514294443835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1751347961457559},{"$f":"AU325*Bilans!F325+AV325","v":3.0383150358257258},2.9236616382473968,134.68325105683618,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":18.750218533156954},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB325*Bilans!F325+BC325","v":13.345833333333331},0.16647431880744429,2.2217385130843499,null,11.124094820248981,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W325<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W325<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W325<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W325<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W325<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"BM325*Bilans!F325+BN325","v":3.1818240740740737},3.0617552410901463,141.04475853694331,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":17.904531981670683},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F325<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F325<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F325<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F325<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F325*BT325+BU325","v":2.7756496214954351},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY325","v":3.0509513979868816}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R342*Bilans!F342+S342","v":10.485925925925926},0.25831386808532453,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'A14'!$C$39+'A14'!$C$40)","v":2.708660086382114},null,7.7772658395438121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC342*Bilans!F342+AD342","v":3.2763703703703704},3.152733752620545,180.93554385478345,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":21.66188565463688},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ342*Bilans!F342+AK342","v":8.7270151891210226},0.31037646064357632,2.708660086382114,null,6.0183551027389086,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU342*Bilans!F342+AV342","v":2.4970006760919667},2.4027742354847228,137.89533058296752,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":28.423044096360215},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB342*Bilans!F342+BC342","v":10.485925925925926},0.25831386808532453,2.708660086382114,null,7.7772658395438121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W342<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W342<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W342<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W342<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W342<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM342*Bilans!F342+BN342","v":3.2763703703703704},3.152733752620545,180.93554385478345,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":21.66188565463688},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F342<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F342<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F342<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F342<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F342*BT342+BU342","v":2.2815123904604979},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY342","v":3.7117361836084566}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R352*Bilans!F352+S352","v":10.447314814814815},0.28254430497689076,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'A14'!$C$39+'A14'!$C$40)","v":2.9518293032266261},null,7.4954855115881891,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC352*Bilans!F352+AD352","v":3.1566759259259261},3.0375560796645704,191.5026489557192,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":24.698645558469625},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ352*Bilans!F352+AK352","v":8.5338821768797644},0.34589524931851129,2.9518293032266261,null,5.5820528736531383,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU352*Bilans!F352+AV352","v":2.4026522401563817},2.3119861178863297,145.75910841223836,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":32.449814639976282},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB352*Bilans!F352+BC352","v":10.447314814814815},0.28254430497689076,2.9518293032266261,null,7.4954855115881891,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W352<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W352<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W352<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W352<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W352<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM352*Bilans!F352+BN352","v":3.1566759259259261},3.0375560796645704,191.5026489557192,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":24.698645558469625},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F352<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F352<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F352<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F352<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F352*BT352+BU352","v":2.1879000240558422},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY352","v":3.8705480140381021}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R358*Bilans!F358+S358","v":10.490648148148148},0.25536267430809562,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'A14'!$C$39+'A14'!$C$40)","v":2.6789199663363821},null,7.8117281818117661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC358*Bilans!F358+AD358","v":3.2910092592592592},3.1668202306079665,179.55376374633124,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":21.305643366460142},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ358*Bilans!F358+AK358","v":8.7506357733519682},0.3061400377895297,2.6789199663363821,null,6.0717158070155861,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU358*Bilans!F358+AV358","v":2.5085396934366067},2.4138778182125837,136.86310428825433,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":27.951349455203612},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB358*Bilans!F358+BC358","v":10.490648148148148},0.25536267430809562,2.6789199663363821,null,7.8117281818117661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W358<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W358<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W358<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W358<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W358<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM358*Bilans!F358+BN358","v":3.2910092592592592},3.1668202306079665,179.55376374633124,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":21.305643366460142},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F358<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F358<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F358<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F358<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F358*BT358+BU358","v":2.2929613849128661},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY358","v":3.6932030991638611}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R369*Bilans!F369+S369","v":10.570833333333333},0.24691615222752053,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'A14'!$C$39+'A14'!$C$40)","v":2.6101094925050816},null,7.9607238408282512,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"AC369*Bilans!F369+AD369","v":3.3367166666666668},3.2108028301886793,176.9095974603774,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":20.420721455527524},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.9496062503155454},{"$f":"AJ369*Bilans!F369+AK369","v":8.8628569769105194},0.29449978706696145,2.6101094925050816,null,6.2527474844054378,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1751347961457559},{"$f":"AU369*Bilans!F369+AV369","v":2.5440088968516417},2.4480085611213909,134.88097277592524,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":26.78377489573295},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB369*Bilans!F369+BC369","v":10.570833333333333},0.24691615222752053,2.6101094925050816,null,7.9607238408282512,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W369<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W369<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W369<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W369<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W369<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"BM369*Bilans!F369+BN369","v":2.990657407407407},2.877802410901467,158.56185913887612,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":22.783673401456259},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F369<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F369<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F369<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F369<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F369*BT369+BU369","v":2.3270847381109849},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY369","v":3.6390475835862648}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R370*Bilans!F370+S370","v":10.473333333333333},0.26619672881961159,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'A14'!$C$39+'A14'!$C$40)","v":2.7879670731707318},null,7.6853662601626009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC370*Bilans!F370+AD370","v":3.2373333333333334},3.1151698113207549,184.52503232029454,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":22.627616024430427},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5751024121063164},{"$f":"AJ370*Bilans!F370+AK370","v":8.6640269645051688},0.32178651850836681,2.7879670731707318,null,5.8760598913344371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$10,0))))))","v":5.4301258092423095E-2},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU370*Bilans!F370+AV370","v":2.466229963172927},2.3731646815437601,140.57284709547875,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":29.702475723517811},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB370*Bilans!F370+BC370","v":10.473333333333333},0.26619672881961159,2.7879670731707318,null,7.6853662601626009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W370<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W370<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W370<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W370<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W370<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM370*Bilans!F370+BN370","v":3.2373333333333334},3.1151698113207549,184.52503232029454,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":22.627616024430427},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F370<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F370<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":5.3877620952319911E-2},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F370<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F370<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F370*BT370+BU370","v":2.2509817385875168},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY370","v":3.7620794286572621}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R371*Bilans!F371+S371","v":11.070833333333333},0.22944367989067077,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'A14'!$C$39+'A14'!$C$40)","v":2.5401327394563009},null,8.5307005938770324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"AC371*Bilans!F371+AD371","v":3.4547166666666667},3.3243499999999999,177.75607560487805,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":19.140705078234621},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.9496062503155454},{"$f":"AJ371*Bilans!F371+AK371","v":9.3248088626074956},0.27240587736250971,2.5401327394563009,null,6.7846761231511952,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1751347961457559},{"$f":"AU371*Bilans!F371+AV371","v":2.6330730660361614},2.5337118182612119,135.4799192406976,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":25.11351230563243},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB371*Bilans!F371+BC371","v":11.070833333333333},0.22944367989067077,2.5401327394563009,null,8.5307005938770324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W371<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W371<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W371<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W371<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W371<='A14'!$U$3,'A14'!$S$10,0))))))","v":6.8888888888888847E-2},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.8479999999999999},{"$f":"BM371*Bilans!F371+BN371","v":3.0251018518518515},2.9109470649895175,155.65103751592778,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":21.85900379025216},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F371<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F371<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F371<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F371<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F371*BT371+BU371","v":2.4079072396216965},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY371","v":3.516901296560623}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.5749774036845343},{"$f":"SUM(AF7:AF372)/229","v":3.4419002420518408},{"$f":"SUM(AG7:AG372)/Z373","v":3.2747460363804803},{"$f":"SUM(AH7:AH372)","v":4080.2273092308042},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.9139051757749344},{"$f":"SUM(AX7:AX372)/229","v":2.8109715476384891},{"$f":"SUM(AY7:AY372)/AR373","v":2.5354027626552851},{"$f":"SUM(AZ7:AZ372)","v":5381.5629874769666},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10848.350876097564},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.4349226984515675},{"$f":"SUM(BP7:BP372)/229","v":3.3036688251595074},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.0499522363278984},{"$f":"SUM(BR7:BR372)","v":4483.3537448418547},null,null,null,{"$f":"SUM(BV7:BV372)","v":1087.2821903249487},null,{"$f":"SUM(BX7:BX372)","v":2576.5116279069853},{"$f":"SUM(BY7:BY372)","v":20.930232558139537},null,{"$f":"SUM(CA7:CA372)","v":1107.9914247323941},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":2.9788553159587634}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-A12","index":29,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,71,1,78],[1,53,1,69]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5217.8555917516751},null,null,"COP",{"$f":"K13","v":3.2065967401498807},{"$f":"L13","v":2.5451736317871712},{"$f":"M13","v":3.0151448466449531},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99844336195208305},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99844336195208305},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99844336195208305},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.2065967401498807},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.5566380479169473E-3},{"$f":"1-L3","v":1.5566380479169473E-3},{"$f":"1-M3","v":1.5566380479169473E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99844336195208305},null,null,"COP-Inst",{"$f":"K14","v":3.2081558050976144},{"$f":"L14","v":2.5467326967349049},{"$f":"M14","v":3.0167039115926868}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.5566380479169473E-3},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.2081558050976144},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R7*Bilans!F7+S7","v":10.286666666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.24982561822767654},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'A12'!$C$39+'A12'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":7.7167938071646347},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"AC7*Bilans!F7+AD7","v":3.3917000000000002},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.2637113207547173},{"$f":"AF7*Z7","v":176.77088381445009},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":19.748504754912215},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548008},{"$f":"AJ7*Bilans!F7+AK7","v":9.1466533216613186},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.28096318611048698},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":6.5767804621592862},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1261620359354318},{"$f":"AU7*Bilans!F7+AV7","v":2.5563661831748914},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.4598995347531973},{"$f":"AX7*AR7","v":133.23439854739451},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":26.201646703856952},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB7*Bilans!F7+BC7","v":10.286666666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.24982561822767654},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":7.7167938071646347},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W7<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W7<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W7<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W7<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W7<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"BM7*Bilans!F7+BN7","v":3.0059814814814816},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.8925482180293502},{"$f":"BP7*BJ7","v":156.6677486839495},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":22.282573591978533},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F7<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F7<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.16786723180650559},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F7<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F7<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F7*BT7+BU7","v":2.3275521099049348},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY7","v":3.6383168638785635}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R8*Bilans!F8+S8","v":9.6925925925925931},0.31026039084270762,{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'A12'!$C$39+'A12'!$C$40)","v":3.0072275660569106},null,6.685365026535683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC8*Bilans!F8+AD8","v":3.1317037037037037},3.0135262054507339,{"$f":"AF8*Z8","v":193.8699898822928},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":25.404321731073878},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ8*Bilans!F8+AK8","v":8.6505829319252143},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.34763293869580214},3.0072275660569106,null,{"$f":"AL8-AN8","v":5.6433553658683042},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU8*Bilans!F8+AV8","v":2.2956545943329116},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.209026119075066},{"$f":"AX8*AR8","v":142.11386998400036},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":34.656262597903293},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB8*Bilans!F8+BC8","v":9.6925925925925931},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.31026039084270762},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":6.685365026535683},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W8<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W8<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W8<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W8<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W8<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM8*Bilans!F8+BN8","v":3.1317037037037037},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.0135262054507339},{"$f":"BP8*BJ8","v":193.8699898822928},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":25.404321731073878},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F8<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F8<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F8<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F8<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F8*BT8+BU8","v":2.1004883944598292},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY8","v":4.031620510429442}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":3317.9413656337501},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R9*Bilans!F9+S9","v":9.6046296296296312},0.32463761872697167,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'A12'!$C$39+'A12'!$C$40)","v":3.1180240917174795},null,6.4866055379121512,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC9*Bilans!F9+AD9","v":3.0806851851851849},2.9644329140461214,198.34977245937517,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":26.859344826590249},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ9*Bilans!F9+AK9","v":8.4910656965690521},0.36721233860872915,3.1180240917174795,null,5.3730416048515721,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU9*Bilans!F9+AV9","v":2.2397577157456641},2.155238556660922,144.2066964254179,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":36.943810979800219},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB9*Bilans!F9+BC9","v":9.6046296296296312},0.32463761872697167,3.1180240917174795,null,6.4866055379121512,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W9<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W9<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W9<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W9<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W9<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM9*Bilans!F9+BN9","v":3.0806851851851849},2.9644329140461214,198.34977245937517,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":26.859344826590249},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F9<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F9<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F9<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F9<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F9*BT9+BU9","v":2.0527276335626246},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY9","v":4.1254241208444773}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R10*Bilans!F10+S10","v":9.0421296296296312},0.42318998654890089,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'A12'!$C$39+'A12'!$C$40)","v":3.826538716336382},null,5.2155909132932496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC10*Bilans!F10+AD10","v":2.7544351851851849},2.7544351851851849,229.6825416160795,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":36.025484633922517},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ10*Bilans!F10+AK10","v":7.4709949546862298},0.5121859591052409,3.826538716336382,null,3.6444562383498478,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU10*Bilans!F10+AV10","v":1.8823118868851068},1.8467965682646332,153.99778943005202,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":53.730802917977613},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB10*Bilans!F10+BC10","v":9.0421296296296312},0.42318998654890089,3.826538716336382,null,5.2155909132932496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W10<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W10<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W10<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W10<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W10<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM10*Bilans!F10+BN10","v":2.7544351851851849},2.7544351851851849,229.6825416160795,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":36.025484633922517},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F10<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F10<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F10<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F10<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F10*BT10+BU10","v":1.7473101362462904},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY10","v":4.8465191824593203}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.2696029497270676},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R11*Bilans!F11+S11","v":9.1185185185185187},0.40909284477719876,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'A12'!$C$39+'A12'!$C$40)","v":3.7303206808943088},null,5.3881978376242099,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC11*Bilans!F11+AD11","v":2.7987407407407403},2.7987407407407403,227.11467106052393,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":34.503790748581608},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ11*Bilans!F11+AK11","v":7.609523080127107},0.49021740805758862,3.7303206808943088,null,3.8792023992327982,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU11*Bilans!F11+AV11","v":1.930853913026664},1.930853913026664,156.68662871821138,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":50.012672748855053},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB11*Bilans!F11+BC11","v":9.1185185185185187},0.40909284477719876,3.7303206808943088,null,5.3881978376242099,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W11<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W11<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W11<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W11<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W11<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM11*Bilans!F11+BN11","v":2.7987407407407403},2.7987407407407403,227.11467106052393,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":34.503790748581608},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F11<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F11<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F11<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F11<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F11*BT11+BU11","v":1.7887865864991259},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY11","v":4.7341433332172373}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R12*Bilans!F12+S12","v":9.013425925925926},0.42854885631974038,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'A12'!$C$39+'A12'!$C$40)","v":3.8626933720782524},null,5.1507325538476731,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC12*Bilans!F12+AD12","v":2.7377870370370365},2.7377870370370365,230.59618974616077,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":36.61000284667368},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ12*Bilans!F12+AK12","v":7.4189419620963237},0.52065286287625778,3.8626933720782524,null,3.5562485900180714,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU12*Bilans!F12+AV12","v":1.8640718528197942},1.8289006857854586,154.04321952765605,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":54.803627117929715},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB12*Bilans!F12+BC12","v":9.013425925925926},0.42854885631974038,3.8626933720782524,null,5.1507325538476731,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W12<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W12<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W12<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W12<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W12<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM12*Bilans!F12+BN12","v":2.7377870370370365},2.7377870370370365,230.59618974616077,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":36.61000284667368},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F12<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F12<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F12<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F12<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F12*BT12+BU12","v":1.7317250458482549},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY12","v":4.8901366376410946}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":4425.9289987733782},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.2065967401498807},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.5451736317871712},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.0151448466449531},null,null,null,null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R13*Bilans!F13+S13","v":9.0509259259259274},0.42155455640633765,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'A12'!$C$39+'A12'!$C$40)","v":3.8154590637703252},null,5.2354668621556026,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC13*Bilans!F13+AD13","v":2.7595370370370369},2.7595370370370369,229.39694859981935,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":35.847769916762353},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ13*Bilans!F13+AK13","v":7.4869466782218463},0.50961483068509028,3.8154590637703252,null,3.6714876144515212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU13*Bilans!F13+AV13","v":1.8879015747438315},1.8522807903147027,153.97784321984867,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":53.406184039559541},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB13*Bilans!F13+BC13","v":9.0509259259259274},0.42155455640633765,3.8154590637703252,null,5.2354668621556026,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W13<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W13<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W13<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W13<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W13<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM13*Bilans!F13+BN13","v":2.7595370370370369},2.7595370370370369,229.39694859981935,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":35.847769916762353},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F13<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F13<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F13<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F13<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F13*BT13+BU13","v":1.7520862123360108},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY13","v":4.8333078780025307}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.2081558050976144},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.5467326967349049},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.0167039115926868},null,null,null,null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R14*Bilans!F14+S14","v":9.3712962962962969},0.3640826569394473,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'A12'!$C$39+'A12'!$C$40)","v":3.4119264545223578},null,5.9593698417739391,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC14*Bilans!F14+AD14","v":2.9453518518518518},2.8342064989517821,209.00738310640693,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":30.963183740430356},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ14*Bilans!F14+AK14","v":8.0679252406769191},0.42290010786417359,3.4119264545223578,null,4.6559987861545613,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU14*Bilans!F14+AV14","v":2.0914838904405442},2.0914838904405442,154.23561229990045,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":41.958753297822994},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB14*Bilans!F14+BC14","v":9.3712962962962969},0.3640826569394473,3.4119264545223578,null,5.9593698417739391,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W14<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W14<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W14<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W14<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W14<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM14*Bilans!F14+BN14","v":2.9453518518518518},2.8342064989517821,209.00738310640693,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":30.963183740430356},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F14<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F14<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F14<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F14<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F14*BT14+BU14","v":1.9260359309721453},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY14","v":4.3967882202223185}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.4510901279943993},null,null,null,null,{"$f":"F11","v":3.2696029497270676},{"$f":"F15","v":2.4510901279943993},{"$f":"F28","v":3.0326807321669778},null,null,null,null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R15*Bilans!F15+S15","v":9.1106481481481492},0.41053435424384538,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'A12'!$C$39+'A12'!$C$40)","v":3.7402340542428862},null,5.3704140939052625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC15*Bilans!F15+AD15","v":2.7941759259259258},2.7941759259259258,227.38840123667569,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":34.65834148669186},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ15*Bilans!F15+AK15","v":7.5952504853847138},0.49244380569674345,3.7402340542428862,null,3.8550164311418276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU15*Bilans!F15+AV15","v":1.9258526133635945},1.9258526133635945,156.72475834717028,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":50.285002467294625},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB15*Bilans!F15+BC15","v":9.1106481481481492},0.41053435424384538,3.7402340542428862,null,5.3704140939052625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W15<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W15<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W15<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W15<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W15<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM15*Bilans!F15+BN15","v":2.7941759259259258},2.7941759259259258,227.38840123667569,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":34.65834148669186},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F15<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F15<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F15<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F15<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F15*BT15+BU15","v":1.7845132552609551},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY15","v":4.7454800730997642}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":2.9413103500311961},{"$f":"F19","v":2.9413103500311961},{"$f":"F19","v":2.9413103500311961},null,null,null,null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R16*Bilans!F16+S16","v":9.7314814814814827},0.30398699771994148,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'A12'!$C$39+'A12'!$C$40)","v":2.9582438389227641},null,6.7732376425587191,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC16*Bilans!F16+AD16","v":3.1542592592592591},3.0352306079664571,191.80880721992131,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":24.776052913068327},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ16*Bilans!F16+AK16","v":8.7211063412405689},0.33920511035781692,2.9582438389227641,null,5.7628625023178053,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU16*Bilans!F16+AV16","v":2.3203668985504318},2.2328058835107929,141.1002617546616,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":33.68005911382577},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB16*Bilans!F16+BC16","v":9.7314814814814827},0.30398699771994148,2.9582438389227641,null,6.7732376425587191,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W16<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W16<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W16<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W16<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W16<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM16*Bilans!F16+BN16","v":3.1542592592592591},3.0352306079664571,191.80880721992131,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":24.776052913068327},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F16<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F16<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F16<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F16<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F16*BT16+BU16","v":2.121603678224909},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY16","v":3.9914957632937949}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2576.5116279069853},null,{"$f":"F17/F19","v":875.97408001493557},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R17*Bilans!F17+S17","v":9.6712962962962976},0.31371719933974707,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'A12'!$C$39+'A12'!$C$40)","v":3.0340519880589429},null,6.6372443082373547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC17*Bilans!F17+AD17","v":3.1193518518518517},3.0016404612159326,194.97777907143225,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":25.752223849573834},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ17*Bilans!F17+AK17","v":8.6119629696810911},0.35230666907655045,3.0340519880589429,null,5.5779109816221482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU17*Bilans!F17+AV17","v":2.2821216658328414},2.196003867122168,142.64598387986447,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":35.199809176324393},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB17*Bilans!F17+BC17","v":9.6712962962962976},0.31371719933974707,3.0340519880589429,null,6.6372443082373547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W17<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W17<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W17<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W17<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W17<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM17*Bilans!F17+BN17","v":3.1193518518518517},3.0016404612159326,194.97777907143225,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":25.752223849573834},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F17<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F17<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F17<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F17<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F17*BT17+BU17","v":2.0889252628741901},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY17","v":4.0539373253456992}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":20.930232558139537},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":5217.8555917516751},null,null,null,null,null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R18*Bilans!F18+S18","v":9.6513888888888903},0.31696235914362125,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'A12'!$C$39+'A12'!$C$40)","v":3.0591269912347561},null,6.5922618976541347,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC18*Bilans!F18+AD18","v":3.1078055555555553},2.9905298742138364,195.99991147399911,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":26.079937494563588},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ18*Bilans!F18+AK18","v":8.5758617006268008},0.35671365724229992,3.0591269912347561,null,5.5167347093920451,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU18*Bilans!F18+AV18","v":2.2694713196262537},2.1838308924705458,143.12870280586446,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":35.71376907618037},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB18*Bilans!F18+BC18","v":9.6513888888888903},0.31696235914362125,3.0591269912347561,null,6.5922618976541347,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W18<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W18<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W18<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W18<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W18<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM18*Bilans!F18+BN18","v":3.1078055555555553},2.9905298742138364,195.99991147399911,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":26.079937494563588},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F18<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F18<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F18<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F18<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F18*BT18+BU18","v":2.0781162485658755},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY18","v":4.0750232807559952}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.9413103500311961},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5660.6708271326806},null,null,null,null,null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R19*Bilans!F19+S19","v":9.5986111111111114},0.32563095540072207,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'A12'!$C$39+'A12'!$C$40)","v":3.1256049066310974},null,6.4730062044800141,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.0771944444444443},2.961073899371069,198.64703694109531,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.960662536418926},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ19*Bilans!F19+AK19","v":8.4801513594131048},0.36857890551229672,3.1256049066310974,null,5.3545464527820075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU19*Bilans!F19+AV19","v":2.235933192473905},2.1515583550220594,144.3397586672082,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":37.104507976741807},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB19*Bilans!F19+BC19","v":9.5986111111111114},0.32563095540072207,3.1256049066310974,null,6.4730062044800141,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W19<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W19<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W19<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W19<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W19<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.0771944444444443},2.961073899371069,198.64703694109531,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.960662536418926},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F19<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F19<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F19<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F19<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F19*BT19+BU19","v":2.049459792027553},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY19","v":4.1320020651126814}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":6781.9216138181291},null,null,null,null,null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R20*Bilans!F20+S20","v":9.2578703703703713},0.38397552746479047,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'A12'!$C$39+'A12'!$C$40)","v":3.5547956586636182},null,5.7030747117067531,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC20*Bilans!F20+AD20","v":2.8795648148148145},2.7709019916142554,213.54517137071127,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":33.097438776953112},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ20*Bilans!F20+AK20","v":7.8622319635071314},0.45213568807984128,3.5547956586636182,null,4.3074363048435131,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU20*Bilans!F20+AV20","v":2.0194063364727772},2.0194063364727772,155.62963738676063,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":45.414217717359605},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB20*Bilans!F20+BC20","v":9.2578703703703713},0.38397552746479047,3.5547956586636182,null,5.7030747117067531,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W20<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W20<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W20<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W20<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W20<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM20*Bilans!F20+BN20","v":2.8795648148148145},2.7709019916142554,213.54517137071127,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":33.097438776953112},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F20<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F20<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F20<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F20<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F20*BT20+BU20","v":1.8644496866573288},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY20","v":4.542022320916443}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.33750000000000002},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.362500000000001},{"$f":"R21*Bilans!F21+S21","v":8.7806250000000006},0.4521972182726311,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'A12'!$C$39+'A12'!$C$40)","v":3.9705741996951218},null,4.8100508003048787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC21*Bilans!F21+AD21","v":2.6587389705882352},2.6587389705882352,230.60838335294122,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":38.821351453378647},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.17364864864864871},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ21*Bilans!F21+AK21","v":6.5763175675675676},0.60376862262199849,3.9705741996951218,null,2.6057433678724458,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$10,0))))))","v":5.8449142529703624E-2},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU21*Bilans!F21+AV21","v":1.6864433028564796},1.463705508139586,126.95596095399516,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":70.516807804590741},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.2273648648648638},{"$f":"BB21*Bilans!F21+BC21","v":7.2244087837837823},0.549605416654667,3.9705741996951218,null,3.2538345840886604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W21<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W21<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W21<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W21<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W21<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.2587431831256319},{"$f":"BM21*Bilans!F21+BN21","v":1.7657431831256318},1.7324272740100541,150.26381203853609,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":59.57874338995255},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F21<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F21<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":5.8449142529703624E-2},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F21<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F21<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F21*BT21+BU21","v":1.6864433028564796},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.0232558139534884},{"$f":"Bilans!T21-BX21","v":2.0930232558139537},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY21","v":6.03524281772685}]
[null,16,null,null,"5 | 30 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R22*Bilans!F22+S22","v":9.8412037037037052},0.28655435214597885,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'A12'!$C$39+'A12'!$C$40)","v":2.8200397516514228},null,7.0211639520522819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC22*Bilans!F22+AD22","v":3.2178981481481479},3.0964680293501048,185.72675658930311,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":23.050918504106967},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ22*Bilans!F22+AK22","v":8.9200831032374666},0.31614500885399982,2.8200397516514228,null,6.1000433515860433,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU22*Bilans!F22+AV22","v":2.3900908997355774},2.2998987903115933,137.94837820362898,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":31.034597042181925},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB22*Bilans!F22+BC22","v":9.8412037037037052},0.28655435214597885,2.8200397516514228,null,7.0211639520522819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W22<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W22<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W22<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W22<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W22<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM22*Bilans!F22+BN22","v":3.2178981481481479},3.0964680293501048,185.72675658930311,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":23.050918504106967},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F22<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F22<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F22<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F22<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F22*BT22+BU22","v":2.1811789431335273},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY22","v":3.8824747138157383}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R23*Bilans!F23+S23","v":9.4976851851851851},0.3424760115664921,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'A12'!$C$39+'A12'!$C$40)","v":3.2527293413363823},null,6.2449558438488033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.0186574074074071},2.9047458071278824,203.45548107710795,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":28.694594285838264},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ23*Bilans!F23+AK23","v":8.2971263209518238},0.39203083278636136,3.2527293413363823,null,5.044396979615442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU23*Bilans!F23+AV23","v":2.171798879147484},2.0898442044626733,146.37778526155213,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":39.883596232215268},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB23*Bilans!F23+BC23","v":9.4976851851851851},0.3424760115664921,3.2527293413363823,null,6.2449558438488033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W23<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W23<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W23<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W23<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W23<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.0186574074074071},2.9047458071278824,203.45548107710795,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":28.694594285838264},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F23<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F23<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F23<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F23<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F23*BT23+BU23","v":1.9946606032086551},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY23","v":4.2455203052593733}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.33750000000000002},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.362500000000001},{"$f":"R24*Bilans!F24+S24","v":8.9451562500000001},0.43625250989579539,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'A12'!$C$39+'A12'!$C$40)","v":3.9023468654725608},null,5.0428093845274393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC24*Bilans!F24+AD24","v":2.7121847426470587},2.7121847426470587,230.94081091436513,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":37.360192973786525},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.17364864864864871},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ24*Bilans!F24+AK24","v":6.660971283783784},0.58585252798985521,3.9023468654725608,null,2.7586244183112232,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$10,0))))))","v":5.8449142529703624E-2},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU24*Bilans!F24+AV24","v":1.7149372598397101},1.6825799530502819,143.27061600031004,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":60.22165257713943},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.2273648648648638},{"$f":"BB24*Bilans!F24+BC24","v":7.352048141891891},0.53078363881175239,3.9023468654725608,null,3.4497012764193302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W24<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W24<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W24<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W24<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W24<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.2587431831256319},{"$f":"BM24*Bilans!F24+BN24","v":1.7971598497922985},1.7632511733811231,150.13971925412196,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":57.466427299493915},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F24<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F24<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":5.8449142529703624E-2},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F24<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F24<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F24*BT24+BU24","v":1.7149372598397101},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.0232558139534884},{"$f":"Bilans!T24-BX24","v":2.0930232558139537},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY24","v":5.9763496330000905}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R25*Bilans!F25+S25","v":9.1921296296296298},0.39573000269484243,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'A12'!$C$39+'A12'!$C$40)","v":3.6376014831046746},null,5.5545281465249552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC25*Bilans!F25+AD25","v":2.8414351851851851},2.7342112159329139,215.98267963516901,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":34.379674889473947},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ25*Bilans!F25+AK25","v":7.7430138191883158},0.46979142334605789,3.6376014831046746,null,4.1054123360836412,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU25*Bilans!F25+AV25","v":1.9776307745812554},1.9776307745812554,156.21836072283688,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":47.532276444692116},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB25*Bilans!F25+BC25","v":9.1921296296296298},0.39573000269484243,3.6376014831046746,null,5.5545281465249552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W25<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W25<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W25<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W25<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W25<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM25*Bilans!F25+BN25","v":2.8414351851851851},2.7342112159329139,215.98267963516901,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":34.379674889473947},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F25<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F25<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F25<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F25<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F25*BT25+BU25","v":1.8287548021973128},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY25","v":4.630676612768541}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10848.350876097564},null,{"$f":"F26/F28","v":3577.1490091362043},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.33750000000000002},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.362500000000001},{"$f":"R26*Bilans!F26+S26","v":8.8706250000000004},0.44340204492194996,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'A12'!$C$39+'A12'!$C$40)","v":3.9332532647357725},null,4.9373717352642279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC26*Bilans!F26+AD26","v":2.6879742647058822},2.6879742647058822,230.81123640315641,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":38.014886317649271},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.17364864864864871},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ26*Bilans!F26+AK26","v":6.6226238738738736},0.59391161866407405,3.9332532647357725,null,2.6893706091381011,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$10,0))))))","v":5.8449142529703624E-2},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU26*Bilans!F26+AV26","v":1.7020297408644005},1.6699159721688459,143.39250761682592,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":61.190525631567063},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.2273648648648638},{"$f":"BB26*Bilans!F26+BC26","v":7.2942286036036021},0.53922813205944886,3.9332532647357725,null,3.3609753388678296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W26<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W26<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W26<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W26<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W26<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.2587431831256319},{"$f":"BM26*Bilans!F26+BN26","v":1.782928368310817},1.7492882104181604,150.20805071445105,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":58.414065497608618},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F26<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F26<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":5.8449142529703624E-2},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F26<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F26<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F26*BT26+BU26","v":1.7020297408644005},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.0232558139534884},{"$f":"Bilans!T26-BX26","v":2.0930232558139537},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY26","v":6.0027834359569443}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R27*Bilans!F27+S27","v":9.2273148148148163},0.38941804251343964,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'A12'!$C$39+'A12'!$C$40)","v":3.5932828728404473},null,5.634031941974369,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC27*Bilans!F27+AD27","v":2.8618425925925925},2.753848532494759,214.69567362443115,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":33.689157901772525},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ27*Bilans!F27+AK27","v":7.8068207133307803},0.46027480389099046,3.5932828728404473,null,4.213537840490333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU27*Bilans!F27+AV27","v":1.9999895260161544},1.9999895260161544,155.92328098773612,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":46.387661956201221},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB27*Bilans!F27+BC27","v":9.2273148148148163},0.38941804251343964,3.5932828728404473,null,5.634031941974369,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W27<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W27<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W27<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W27<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W27<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM27*Bilans!F27+BN27","v":2.8618425925925925},2.753848532494759,214.69567362443115,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":33.689157901772525},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F27<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F27<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F27<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F27<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F27*BT27+BU27","v":1.8478591065561947},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY27","v":4.5828018288718626}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.0326807321669778},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R28*Bilans!F28+S28","v":9.6476851851851855},0.31756758738452406,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'A12'!$C$39+'A12'!$C$40)","v":3.0637921081046748},null,6.5838930770805106,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC28*Bilans!F28+AD28","v":3.1056574074074073},2.9884627882599579,196.18864602510612,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":26.141176323100073},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ28*Bilans!F28+AK28","v":8.5691451854539107},0.35753765886770705,3.0637921081046748,null,5.5053530773492358,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU28*Bilans!F28+AV28","v":2.2671177668436324},2.1815661530004764,143.21694466223101,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":35.81002234357171},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB28*Bilans!F28+BC28","v":9.6476851851851855},0.31756758738452406,3.0637921081046748,null,6.5838930770805106,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W28<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W28<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W28<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W28<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W28<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM28*Bilans!F28+BN28","v":3.1056574074074073},2.9884627882599579,196.18864602510612,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":26.141176323100073},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F28<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F28<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F28<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F28<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F28*BT28+BU28","v":2.0761052691596777},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY28","v":4.0789704736171233}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R29*Bilans!F29+S29","v":13.616666666666667},0.14594734813005641,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'A12'!$C$39+'A12'!$C$40)","v":1.987316390370935},null,11.629350276295732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"AC29*Bilans!F29+AD29","v":4.3407499999999999},4.1769481132075468,169.64725700184079,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.571126528750749},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548008},{"$f":"AJ29*Bilans!F29+AK29","v":8.4334094932399601},0.23564803677135862,1.987316390370935,null,6.4460931028690247,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1261620359354318},{"$f":"AU29*Bilans!F29+AV29","v":3.315684103832524},3.1905639489709192,129.58514388061843,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":15.148417613613473},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB29*Bilans!F29+BC29","v":13.616666666666667},0.14594734813005641,1.987316390370935,null,11.629350276295732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W29<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W29<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W29<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W29<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W29<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"BM29*Bilans!F29+BN29","v":3.2742314814814817},3.1506755765199164,127.96507276908528,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":15.340200521481938},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F29<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F29<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.16786723180650559},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F29<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F29<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F29*BT29+BU29","v":3.0262994622995145},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY29","v":2.7982597884046201}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R30*Bilans!F30+S30","v":11.59},0.20205912618505228,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'A12'!$C$39+'A12'!$C$40)","v":2.341865272484756},null,9.248134727515243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"AC30*Bilans!F30+AD30","v":3.7631500000000004},3.6211443396226421,176.92981899871151,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":16.056701070684486},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548008},{"$f":"AJ30*Bilans!F30+AK30","v":8.8674958272541602},0.26409544679875196,2.341865272484756,null,6.5256305547694042,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1261620359354318},{"$f":"AU30*Bilans!F30+AV30","v":2.8535566806495005},2.7458752964740478,134.16400276626763,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":21.174899045773721},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB30*Bilans!F30+BC30","v":11.59},0.20205912618505228,2.341865272484756,null,9.248134727515243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W30<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W30<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W30<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W30<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W30<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"BM30*Bilans!F30+BN30","v":3.1109722222222222},2.9935770440251575,146.26675848366315,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":19.422794650022482},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F30<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F30<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.16786723180650559},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F30<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F30<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F30*BT30+BU30","v":2.6010358083897005},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY30","v":3.2557691307856387}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R31*Bilans!F31+S31","v":10.740000000000002},0.23189626375357672,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'A12'!$C$39+'A12'!$C$40)","v":2.4905658727134146},null,8.2494341272865874,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"AC31*Bilans!F31+AD31","v":3.5209000000000001},3.388035849056604,177.25608590115053,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":18.37604825262942},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548008},{"$f":"AJ31*Bilans!F31+AK31","v":9.0495550627370882},0.27521417964168166,2.4905658727134146,null,6.5589891900236736,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1261620359354318},{"$f":"AU31*Bilans!F31+AV31","v":2.659736790992147},2.5593693649169715,133.9017106701566,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":24.325801151379402},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB31*Bilans!F31+BC31","v":10.740000000000002},0.23189626375357672,2.4905658727134146,null,8.2494341272865874,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W31<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W31<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W31<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W31<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W31<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"BM31*Bilans!F31+BN31","v":3.0425},2.927688679245283,153.17153039116431,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":21.265481772451253},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F31<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F31<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.16786723180650559},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F31<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F31<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F31*BT31+BU31","v":2.4226768745952882},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY31","v":3.4954608193211527}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R37*Bilans!F37+S37","v":9.7337962962962976},0.30361516215451984,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'A12'!$C$39+'A12'!$C$40)","v":2.955328140879065},null,6.778468155417233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC37*Bilans!F37+AD37","v":3.1556018518518516},3.0365225366876309,191.68455851229737,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":24.738939175932451},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ37*Bilans!F37+AK37","v":8.7253041632236261},0.33870774996423708,2.955328140879065,null,5.7699760223445615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU37*Bilans!F37+AV37","v":2.3218378690395696},2.2342213456795856,141.03821957221928,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":33.622607037895776},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB37*Bilans!F37+BC37","v":9.7337962962962976},0.30361516215451984,2.955328140879065,null,6.778468155417233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W37<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W37<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W37<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W37<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W37<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM37*Bilans!F37+BN37","v":3.1556018518518516},3.0365225366876309,191.68455851229737,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":24.738939175932451},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F37<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F37<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F37<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F37<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F37*BT37+BU37","v":2.1228605403537832},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY37","v":3.9891325558352353}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R44*Bilans!F44+S44","v":9.6462962962962973},0.31779466779471738,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'A12'!$C$39+'A12'!$C$40)","v":3.0655415269308945},null,6.5807547693654023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC44*Bilans!F44+AD44","v":3.1048518518518518},2.9876876310272538,196.25930585099968,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":26.164162730417846},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ44*Bilans!F44+AK44","v":8.566626492264076},0.35784699259377911,3.0655415269308945,null,5.501084965333181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU44*Bilans!F44+AV44","v":2.2662351845501498},2.1807168756992006,143.249908671052,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":35.84616886169141},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB44*Bilans!F44+BC44","v":9.6462962962962973},0.31779466779471738,3.0655415269308945,null,6.5807547693654023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W44<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W44<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W44<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W44<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W44<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM44*Bilans!F44+BN44","v":3.1048518518518518},2.9876876310272538,196.25930585099968,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":26.164162730417846},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F44<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F44<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F44<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F44<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F44*BT44+BU44","v":2.0753511518823533},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY44","v":4.0804526430827872}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R61*Bilans!F61+S61","v":9.5291666666666668},0.3371832984285516,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'A12'!$C$39+'A12'!$C$40)","v":3.2130758479420729},null,6.3160908187245939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC61*Bilans!F61+AD61","v":3.0369166666666665},2.922316037735849,201.99133984031295,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":28.14656157326878},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ61*Bilans!F61+AK61","v":8.3542166999213983},0.38460527938810873,3.2130758479420729,null,5.1411408519793254,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU61*Bilans!F61+AV61","v":2.1918040777997621},2.1090944899582618,145.78122844186333,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":38.999271338625839},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB61*Bilans!F61+BC61","v":9.5291666666666668},0.3371832984285516,3.2130758479420729,null,6.3160908187245939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W61<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W61<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W61<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W61<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W61<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM61*Bilans!F61+BN61","v":3.0369166666666665},2.922316037735849,201.99133984031295,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":28.14656157326878},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F61<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F61<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F61<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F61<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F61*BT61+BU61","v":2.0117539281613386},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY61","v":4.2094472760706889}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R71*Bilans!F71+S71","v":11.243333333333334},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":0.21368323081473753},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'A12'!$C$39+'A12'!$C$40)","v":2.4025117917936991},null,{"$f":"T71-V71","v":8.8408215415396345},{"$f":"IF(X71<0,X71/V71*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"AC71*Bilans!F71+AD71","v":3.6643500000000002},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.5260726415094341},177.25756372765764,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.965600150250143},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548008},{"$f":"AJ71*Bilans!F71+AK71","v":8.9417474370197461},0.26868481901502334,{"$f":"V71","v":2.4025117917936991},null,6.5392356452260465,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1261620359354318},{"$f":"AU71*Bilans!F71+AV71","v":2.7745085687892463},2.6698101322311616,134.21278792830708,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.406813808363278},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB71*Bilans!F71+BC71","v":11.243333333333334},0.21368323081473753,2.4025117917936991,null,8.8408215415396345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W71<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W71<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W71<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W71<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W71<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"BM71*Bilans!F71+BN71","v":3.0830462962962963},2.9667049266247378,149.13784855187401,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":20.164438330119214},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F71<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F71<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.16786723180650559},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F71<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F71<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F71*BT71+BU71","v":2.5282933412735478},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY71","v":3.3494420741374817}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R77*Bilans!F77+S77","v":10.280000000000001},0.25010108353302646,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'A12'!$C$39+'A12'!$C$40)","v":2.5710391387195122},null,7.708960861280489,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"AC77*Bilans!F77+AD77","v":3.3898000000000001},3.2618830188679246,176.7603269787391,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":19.769468520338634},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548008},{"$f":"AJ77*Bilans!F77+AK77","v":9.1480812372337326},0.28104681976971191,2.5710391387195122,null,6.5770420985142204,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1261620359354318},{"$f":"AU77*Bilans!F77+AV77","v":2.5548460271775788},2.458436743133142,133.22184764418,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":26.230365226462215},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB77*Bilans!F77+BC77","v":10.280000000000001},0.25010108353302646,2.5710391387195122,null,7.708960861280489,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W77<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W77<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W77<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W77<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W77<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"BM77*Bilans!F77+BN77","v":3.0054444444444446},2.8920314465408805,156.71819656511735,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":22.297715239461539},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F77<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F77<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.16786723180650559},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F77<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F77<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F77*BT77+BU77","v":2.3261532163065475},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY77","v":3.6405048617000761}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R94*Bilans!F94+S94","v":9.8166666666666682},0.2904189627417284,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'A12'!$C$39+'A12'!$C$40)","v":2.8509461509146341},null,6.9657205157520341,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC94*Bilans!F94+AD94","v":3.2036666666666664},3.0827735849056603,187.1210482613898,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":23.430758353614127},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ94*Bilans!F94+AK94","v":8.8755861902170636},0.32121215318229146,2.8509461509146341,null,6.0246400393024295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU94*Bilans!F94+AV94","v":2.3744986125507137},2.2848948913223848,138.69066782094637,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":31.612711464825896},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB94*Bilans!F94+BC94","v":9.8166666666666682},0.2904189627417284,2.8509461509146341,null,6.9657205157520341,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W94<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W94<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W94<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W94<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W94<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM94*Bilans!F94+BN94","v":3.2036666666666664},3.0827735849056603,187.1210482613898,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":23.430758353614127},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F94<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F94<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F94<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F94<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F94*BT94+BU94","v":2.1678562045674652},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY94","v":3.9063347814219442}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R104*Bilans!F104+S104","v":14.946876066956523},9.4412668614794942E-2,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'A12'!$C$39+'A12'!$C$40)","v":1.4111744569359759},null,13.535701610020547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.5223899999999974E-2},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.0066110000000004},{"$f":"AC104*Bilans!F104+AD104","v":4.7004302362499999},4.5230555103537737,123.10345023316327,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":7.1606649097957966},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ104*Bilans!F104+AK104","v":14.946876066956523},9.4412668614794942E-2,1.4111744569359759,null,13.535701610020547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.5223899999999974E-2},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.0066110000000004},{"$f":"AU104*Bilans!F104+AV104","v":4.7004302362499999},4.5230555103537737,123.10345023316327,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":7.1606649097957966},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB104*Bilans!F104+BC104","v":14.946876066956523},9.4412668614794942E-2,1.4111744569359759,null,13.535701610020547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W104<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W104<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W104<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W104<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W104<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.0066110000000004},{"$f":"BM104*Bilans!F104+BN104","v":4.6921387777777781},4.5150769371069188,122.88629837810036,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.1733184902939398},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F104<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F104<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F104<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F104<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F104*BT104+BU104","v":3.2870594893500003},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY104","v":2.5762758844068969}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F116<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F116<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F116<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F116<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F116<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F116<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F116<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F116<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F116<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F116<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F116<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F116<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F116<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F116<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F116<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F116*BT116+BU116","v":3.2684346922500001},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY116","v":2.5909564945884243}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F119<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F119<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F119<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F119<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F119<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F119<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F119<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F119<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F119<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F119<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F119<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F119<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F119<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F119<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F119<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F119*BT119+BU119","v":3.4149624326999999},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY119","v":2.4797848468065977}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F136<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F136<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F136<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F136<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F136<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F136<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F136<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F136<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F136<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F136<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F136<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F136<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F136<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F136<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F136<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F136*BT136+BU136","v":3.4959232854},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY136","v":2.4223563853330705}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F142<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F142<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F142<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F142<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F142<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F142<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F142<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F142<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F142<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F142<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F142<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F142<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F142<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F142<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F142<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F142*BT142+BU142","v":3.4229444885999998},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY142","v":2.4740021701277599}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F152<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F152<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F152<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F152<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F152<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F152<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F152<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F152<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F152<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F152<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F152<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F152<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F152<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F152<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F152<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F152*BT152+BU152","v":3.55730909625},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY152","v":2.3805556008473761}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F169<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F169<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F169<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F169<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F169<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F169<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F169<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F169<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F169<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F169<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F169<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F169<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F169<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F169<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F169<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F169*BT169+BU169","v":3.6325684804499998},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY169","v":2.3312353610396905}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F175<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F175<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F175<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F175<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F175<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F175<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F175<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F175<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F175<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F175<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F175<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F175<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F175<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F175<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F175<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F175*BT175+BU175","v":3.4875611316000001},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY175","v":2.428164489015908}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F185<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F185<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F185<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F185<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F185<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F185<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F185<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F185<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F185<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F185<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F185<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F185<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F185<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F185<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F185<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F185*BT185+BU185","v":3.7091582072999998},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY185","v":2.2830981100662244}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F201<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F201<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F201<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F201<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F201<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F201<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F201<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F201<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F201<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F201<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F201<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F201<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F201<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F201<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F201<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F201*BT201+BU201","v":3.6595554313499998},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY201","v":2.314043946561918}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F211<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F211<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F211<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F211<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F211<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F211<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F211<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.3139691159999956E-2},{"$f":"IF(Bilans!F211<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F211<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F211<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F211<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F211<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F211<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F211<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F211<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.4513056568000007},{"$f":"Bilans!F211*BT211+BU211","v":3.8248570215764994},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY211","v":2.2140362490028003}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F217<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F217<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F217<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F217<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F217<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F217<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F217<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F217<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F217<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F217<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F217<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F217<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F217<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F217<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F217<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F217*BT217+BU217","v":3.5599697815499995},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY217","v":2.3787763977412624}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F234<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F234<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F234<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F234<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F234<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F234<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F234<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.3139691159999956E-2},{"$f":"IF(Bilans!F234<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F234<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F234<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F234<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F234<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F234<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F234<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F234<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.4513056568000007},{"$f":"Bilans!F234*BT234+BU234","v":3.9948080236154997},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY234","v":2.1198445689910672}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F244<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F244<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F244<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F244<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F244<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F244<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F244<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F244<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F244<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F244<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F244<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F244<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F244<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F244<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F244<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F244*BT244+BU244","v":3.4373882087999998},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY244","v":2.46360654619793}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R250*Bilans!F250+S250","v":15.353970280579711},7.9338127154242252E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'A12'!$C$39+'A12'!$C$40)","v":1.2181552464430896},null,14.135815034136622,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.5223899999999974E-2},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.0066110000000004},{"$f":"AC250*Bilans!F250+AD250","v":4.790384865},4.6096156248113207,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ250*Bilans!F250+AK250","v":15.353970280579711},7.9338127154242252E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":14.135815034136622},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.5223899999999974E-2},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.0066110000000004},{"$f":"AU250*Bilans!F250+AV250","v":4.790384865},4.6096156248113207,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB250*Bilans!F250+BC250","v":15.353970280579711},7.9338127154242252E-2,1.2181552464430896,null,{"$f":"BD250-BF250","v":14.135815034136622},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W250<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W250<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W250<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W250<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W250<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.0066110000000004},{"$f":"BM250*Bilans!F250+BN250","v":4.7810184074074078},4.6006026184486375,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F250<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F250<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F250<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F250<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F250*BT250+BU250","v":3.3499656918},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY250","v":2.5278981554205227}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'A12'!$C$39+'A12'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W260<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W260<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W260<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W260<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W260<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.2198796296296301},1.1738464360587006,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F260<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F260<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F260<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F260<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F260*BT260+BU260","v":3.6652568998500001},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY260","v":2.3104443493087272}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R277*Bilans!F277+S277","v":16.085755951594201},5.4158920591888406E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'A12'!$C$39+'A12'!$C$40)","v":0.87118717924288669},null,15.214568772351315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.5223899999999974E-2},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.0066110000000004},{"$f":"AC277*Bilans!F277+AD277","v":4.9520857837500003},4.765214622099057,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ277*Bilans!F277+AK277","v":16.085755951594201},5.4158920591888406E-2,0.87118717924288669,null,15.214568772351315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.5223899999999974E-2},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.0066110000000004},{"$f":"AU277*Bilans!F277+AV277","v":4.9520857837500003},4.765214622099057,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB277*Bilans!F277+BC277","v":16.085755951594201},5.4158920591888406E-2,0.87118717924288669,null,15.214568772351315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W277<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W277<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W277<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W277<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W277<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.0066110000000004},{"$f":"BM277*Bilans!F277+BN277","v":4.9407869259259263},4.7543421362683445,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F277<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F277<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F277<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F277<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F277*BT277+BU277","v":3.4630448170500001},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY277","v":2.4453544612908162}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R286*Bilans!F286+S286","v":15.444982280000001},7.6076676171903085E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'A12'!$C$39+'A12'!$C$40)","v":1.1750029153963415},null,14.26997936460366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.5223899999999974E-2},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.0066110000000004},{"$f":"AC286*Bilans!F286+AD286","v":4.8104955675000003},4.6289674328773591,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ286*Bilans!F286+AK286","v":15.444982280000001},7.6076676171903085E-2,1.1750029153963415,null,14.26997936460366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.5223899999999974E-2},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.0066110000000004},{"$f":"AU286*Bilans!F286+AV286","v":4.8104955675000003},4.6289674328773591,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB286*Bilans!F286+BC286","v":15.444982280000001},7.6076676171903085E-2,1.1750029153963415,null,14.26997936460366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W286<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W286<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W286<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W286<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W286<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.0066110000000004},{"$f":"BM286*Bilans!F286+BN286","v":4.8008887777777787},4.6197231635220133,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F286<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F286<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":4.5611747999999966E-2},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F286<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F286<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F286*BT286+BU286","v":3.3640293141000002},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY286","v":2.5173300534358907}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.25290086956521779},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"R292*Bilans!F292+S292","v":14.499479217391304},0.11337284161568155,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'A12'!$C$39+'A12'!$C$40)","v":1.6438471608231706},null,12.855632056568133,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.961666666666666E-2},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"AC292*Bilans!F292+AD292","v":4.5874929166666671},4.4143799764150948,144.03109785682008,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.7955662889827497},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.95422471739130366},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$6,0))))))","v":1.6717313260869631},{"$f":"AJ292*Bilans!F292+AK292","v":10.235898164673914},0.16059627932763229,1.6438471608231706,null,8.5920510038507434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$10,0))))))","v":5.4445642107334269E-2},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.0219735789266573},{"$f":"AU292*Bilans!F292+AV292","v":3.5106232168399822},3.3781468690346999,110.22118731695132,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.493571242629786},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.25290086956521779},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"BB292*Bilans!F292+BC292","v":14.499479217391304},0.11337284161568155,1.6438471608231706,null,12.855632056568133,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W292<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W292<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W292<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W292<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W292<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"BM292*Bilans!F292+BN292","v":4.5410722222222226},4.3697110062893083,142.57365177340085,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.8854781589522887},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F292<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F292<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":5.0415385264400626E-2},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F292<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F292<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F292*BT292+BU292","v":3.2063062301039897},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY292","v":2.6411613505640106}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.25290086956521779},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"R309*Bilans!F309+S309","v":14.113805391304346},0.13159287705399689,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'A12'!$C$39+'A12'!$C$40)","v":1.8572762576219515},null,12.256529133682395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.961666666666666E-2},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"AC309*Bilans!F309+AD309","v":4.4813274999999999},4.3122208018867925,162.10079733984355,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.373615146241441},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.95422471739130366},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$6,0))))))","v":1.6717313260869631},{"$f":"AJ309*Bilans!F309+AK309","v":8.7807054706521743},0.2115178858725579,1.8572762576219515,null,6.9234292130302233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$10,0))))))","v":5.4445642107334269E-2},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.0219735789266573},{"$f":"AU309*Bilans!F309+AV309","v":3.4275936126262976},3.2982504574328524,123.98461339049149,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.562741702523041},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.25290086956521779},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"BB309*Bilans!F309+BC309","v":14.113805391304346},0.13159287705399689,1.8572762576219515,null,12.256529133682395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W309<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W309<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W309<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W309<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W309<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"BM309*Bilans!F309+BN309","v":4.4427944444444449},4.2751418238993715,160.7069605739531,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.463587143312321},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F309<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F309<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":5.0415385264400626E-2},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F309<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F309<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F309*BT309+BU309","v":3.1294227675757789},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY309","v":2.706049237183545}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.25290086956521779},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"R315*Bilans!F315+S315","v":14.746057565217392},0.10222342383456082,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'A12'!$C$39+'A12'!$C$40)","v":1.5073924923780493},null,13.238665072839343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.961666666666666E-2},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"AC315*Bilans!F315+AD315","v":4.6553691666666666},4.479694858490566,131.9468990572849,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.8243682987896124},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.95422471739130366},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$6,0))))))","v":1.6717313260869631},{"$f":"AJ315*Bilans!F315+AK315","v":11.166267264130433},0.13499520087793965,1.5073924923780493,null,9.6588747717523837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$10,0))))))","v":5.4445642107334269E-2},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.0219735789266573},{"$f":"AU315*Bilans!F315+AV315","v":3.563707717894633},3.4292281813703074,101.00599236889241,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.221186980044656},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.25290086956521779},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"BB315*Bilans!F315+BC315","v":14.746057565217392},0.10222342383456082,1.5073924923780493,null,13.238665072839343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W315<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W315<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W315<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W315<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W315<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"BM315*Bilans!F315+BN315","v":4.6039055555555555},4.4301732704402514,130.48826846166594,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.911831050242693},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F315<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F315<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":5.0415385264400626E-2},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F315<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F315<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F315*BT315+BU315","v":3.2554612307367803},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY315","v":2.6012818131784914}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R325*Bilans!F325+S325","v":12.276666666666667},0.18097245558656122,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'A12'!$C$39+'A12'!$C$40)","v":2.2217385130843499},null,10.054928153582317,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"AC325*Bilans!F325+AD325","v":3.95885},3.8094594339622643,175.48897403966873,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.390308017305266},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548008},{"$f":"AJ325*Bilans!F325+AK325","v":8.7204205232954006},0.25477424020427475,2.2217385130843499,null,6.4986820102110503,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1261620359354318},{"$f":"AU325*Bilans!F325+AV325","v":3.0101327483726958},2.896542833339764,133.43397899267026,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":18.92576695333684},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB325*Bilans!F325+BC325","v":12.276666666666667},0.18097245558656122,2.2217385130843499,null,10.054928153582317,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W325<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W325<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W325<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W325<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W325<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"BM325*Bilans!F325+BN325","v":3.1662870370370371},3.0468045073375261,140.35602855494201,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":17.992389896406785},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F325<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F325<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.16786723180650559},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F325<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F325<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F325*BT325+BU325","v":2.7451218490236173},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY325","v":3.0848802198107452}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R342*Bilans!F342+S342","v":9.9296296296296305},0.27278561108659855,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'A12'!$C$39+'A12'!$C$40)","v":2.708660086382114},null,7.2209695432475165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC342*Bilans!F342+AD342","v":3.2691851851851852},3.1458197064989517,180.53874641059465,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":21.709495273264238},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ342*Bilans!F342+AK342","v":9.0804399029902392},0.29829613050906678,2.708660086382114,null,6.3717798166081252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU342*Bilans!F342+AV342","v":2.4462819724206528},2.3539694451594961,135.0944212854813,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":29.012338367099375},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB342*Bilans!F342+BC342","v":9.9296296296296305},0.27278561108659855,2.708660086382114,null,7.2209695432475165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W342<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W342<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W342<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W342<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W342<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM342*Bilans!F342+BN342","v":3.2691851851851852},3.1458197064989517,180.53874641059465,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":21.709495273264238},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F342<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F342<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F342<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F342<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F342*BT342+BU342","v":2.229191076456507},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY342","v":3.7988542940358747}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R352*Bilans!F352+S352","v":9.736574074074074},0.30316919285671212,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'A12'!$C$39+'A12'!$C$40)","v":2.9518293032266261},null,6.784744770847448,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC352*Bilans!F352+AD352","v":3.1572129629629631},3.0380728511530402,191.5352288016056,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":24.694444357098305},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ352*Bilans!F352+AK352","v":8.7303415496032954},0.3381115488386312,2.9518293032266261,null,5.7785122463766694,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU352*Bilans!F352+AV352","v":2.3236030336265356},2.2359199002821382,140.96351557865569,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":33.553760564563589},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB352*Bilans!F352+BC352","v":9.736574074074074},0.30316919285671212,2.9518293032266261,null,6.784744770847448,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W352<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W352<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W352<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W352<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W352<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM352*Bilans!F352+BN352","v":3.1572129629629631},3.0380728511530402,191.5352288016056,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":24.694444357098305},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F352<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F352<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F352<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F352<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F352*BT352+BU352","v":2.1243687749084317},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY352","v":3.9863003980503686}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R358*Bilans!F358+S358","v":9.9532407407407408},0.26915052454935512,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'A12'!$C$39+'A12'!$C$40)","v":2.6789199663363821},null,7.2743207744043588,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC358*Bilans!F358+AD358","v":3.2828796296296296},3.1589973794549269,179.11022029723375,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":21.35840405498098},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ358*Bilans!F358+AK358","v":9.1232576872174196},0.29363633673197809,2.6789199663363821,null,6.4443377208810375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU358*Bilans!F358+AV358","v":2.4612858714098613},2.3684071592811873,134.28498890543372,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":28.487982809299528},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB358*Bilans!F358+BC358","v":9.9532407407407408},0.26915052454935512,2.6789199663363821,null,7.2743207744043588,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W358<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W358<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W358<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W358<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W358<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM358*Bilans!F358+BN358","v":3.2828796296296296},3.1589973794549269,179.11022029723375,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":21.35840405498098},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F358<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F358<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F358<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F358<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F358*BT358+BU358","v":2.2420110701710199},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY358","v":3.7771321496540566}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R369*Bilans!F369+S369","v":10.056666666666667},0.25954022132964022,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'A12'!$C$39+'A12'!$C$40)","v":2.6101094925050816},null,7.446557174161585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"AC369*Bilans!F369+AD369","v":3.3261500000000002},3.2006349056603773,176.34936267473543,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":20.485594944911163},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548008},{"$f":"AJ369*Bilans!F369+AK369","v":9.1959164089096408},0.28383353832753705,2.6101094925050816,null,6.5858069164045592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1261620359354318},{"$f":"AU369*Bilans!F369+AV369","v":2.5039208012676073},2.4094332238612823,132.75553943494893,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":27.212586592803337},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB369*Bilans!F369+BC369","v":10.056666666666667},0.25954022132964022,2.6101094925050816,null,7.446557174161585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W369<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W369<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W369<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W369<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W369<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"BM369*Bilans!F369+BN369","v":2.9874537037037037},2.8747196016771488,158.39200176432993,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":22.808106295184356},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F369<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F369<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.16786723180650559},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F369<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F369<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F369*BT369+BU369","v":2.2792902807605646},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY369","v":3.7153548034248134}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"R370*Bilans!F370+S370","v":9.8666666666666671},0.28256423038892553,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'A12'!$C$39+'A12'!$C$40)","v":2.7879670731707318},null,7.0786995934959354,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC370*Bilans!F370+AD370","v":3.2326666666666664},3.1106792452830185,184.25903659825124,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":22.660281174393514},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.8050627809017072},{"$f":"AJ370*Bilans!F370+AK370","v":8.966259145051092},0.31093982764367728,2.7879670731707318,null,6.1782920718803602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$10,0))))))","v":7.0606583478628596E-2},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU370*Bilans!F370+AV370","v":2.4062715751160964},2.3154688741683191,137.15527394039447,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":30.442588595271847},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.7777777777777786},{"$f":"BB370*Bilans!F370+BC370","v":9.8666666666666671},0.28256423038892553,2.7879670731707318,null,7.0786995934959354,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W370<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W370<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W370<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W370<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W370<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM370*Bilans!F370+BN370","v":3.2326666666666664},3.1106792452830185,184.25903659825124,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":22.660281174393514},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F370<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F370<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":6.0329382185942602E-2},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F370<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F370<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F370*BT370+BU370","v":2.1950044265511393},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY370","v":3.8580205081085102}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R371*Bilans!F371+S371","v":10.456666666666667},0.24291993045485821,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'A12'!$C$39+'A12'!$C$40)","v":2.5401327394563009},null,7.9165339272103665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"AC371*Bilans!F371+AD371","v":3.44015},3.3103330188679245,177.00657463239762,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":19.221752785642614},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548008},{"$f":"AJ371*Bilans!F371+AK371","v":9.1102414745647327},0.27882166971624239,2.5401327394563009,null,6.5701087351084322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1261620359354318},{"$f":"AU371*Bilans!F371+AV371","v":2.5951301611063622},2.4972007210646128,133.52763703404193,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":25.480692196701831},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB371*Bilans!F371+BC371","v":10.456666666666667},0.24291993045485821,2.5401327394563009,null,7.9165339272103665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W371<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W371<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W371<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W371<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W371<='A12'!$U$3,'A12'!$S$10,0))))))","v":6.4444444444444457E-2},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.8540000000000001},{"$f":"BM371*Bilans!F371+BN371","v":3.019675925925926},2.905725890985325,155.37185650278673,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":21.898281294954614},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F371<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F371<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.16786723180650559},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F371<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F371<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F371*BT371+BU371","v":2.3632238966638175},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY371","v":3.583398130400647}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.5598502373974057},{"$f":"SUM(AF7:AF372)/229","v":3.4306019419611347},{"$f":"SUM(AG7:AG372)/Z373","v":3.2696029497270676},{"$f":"SUM(AH7:AH372)","v":4088.2348183912836},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.8541123360622311},{"$f":"SUM(AX7:AX372)/229","v":2.750327328293908},{"$f":"SUM(AY7:AY372)/AR373","v":2.4510901279943993},{"$f":"SUM(AZ7:AZ372)","v":5652.3008404577376},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10848.350876097564},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.395425613689782},{"$f":"SUM(BP7:BP372)/229","v":3.2689184014072419},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.0326807321669778},{"$f":"SUM(BR7:BR372)","v":4531.0500537722892},null,null,null,{"$f":"SUM(BV7:BV372)","v":1073.5782777613865},null,{"$f":"SUM(BX7:BX372)","v":2576.5116279069853},{"$f":"SUM(BY7:BY372)","v":20.930232558139537},null,{"$f":"SUM(CA7:CA372)","v":1129.6207733603917},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":2.9413103500311961}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-E08","index":30,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4385.3377216804365},null,null,"COP",{"$f":"K13","v":3.8478113435387287},{"$f":"L13","v":3.0848949393317682},{"$f":"M13","v":3.6557306405373304},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99922168097604147},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99922168097604147},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99876902331950101},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.8478113435387287},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.7831902395852914E-4},{"$f":"1-L3","v":7.7831902395852914E-4},{"$f":"1-M3","v":1.2309766804989852E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99922168097604147},null,null,"COP-Inst",{"$f":"K14","v":3.8485902688150477},{"$f":"L14","v":3.0856738646080872},{"$f":"M14","v":3.6569631343890197}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.7831902395852914E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.8485902688150477},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R7*Bilans!F7+S7","v":6.4944499999999996},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.39570292472835006},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'E08'!$C$39+'E08'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":3.9245771404979668},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC7*Bilans!F7+AD7","v":4.1644999999999994},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.0073490566037728},{"$f":"AF7*Z7","v":217.0481898886332},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":16.083804436843749},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.64600000000000013},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.9580000000000002},{"$f":"AJ7*Bilans!F7+AK7","v":6.4814833333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.39649455646758319},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":3.9116104738313004},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU7*Bilans!F7+AV7","v":2.9694833333333337},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.8574273584905665},{"$f":"AX7*AR7","v":154.76551384427063},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":22.556450418614606},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$17,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$17,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"BB7*Bilans!F7+BC7","v":6.4944499999999996},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.39570292472835006},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":3.9245771404979668},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W7<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W7<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W7<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W7<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W7<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM7*Bilans!F7+BN7","v":4.0151388888888881},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.8636242138364771},{"$f":"BP7*BJ7","v":209.26368783402359},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":16.682113727769817},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F7<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F7<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.15640000000000001},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F7<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F7<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052000000000001},{"$f":"Bilans!F7*BT7+BU7","v":2.6740433333333335},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.1668791554200402}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R8*Bilans!F8+S8","v":6.2822592592592592},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.47868568327940869},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'E08'!$C$39+'E08'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":3.2750316932023487},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC8*Bilans!F8+AD8","v":3.777222222222222},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.777222222222222},{"$f":"AF8*Z8","v":243.00105062330624},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":20.267960094561971},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ8*Bilans!F8+AK8","v":6.1977407407407412},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.48521351438419363},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":3.1905131746838307},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU8*Bilans!F8+AV8","v":2.790111111111111},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.790111111111111},{"$f":"AX8*AR8","v":179.49696667750678},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":27.438544996799575},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W8<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W8<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W8<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W8<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W8<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W8<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB8*Bilans!F8+BC8","v":6.2822592592592592},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.47868568327940869},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":3.2750316932023487},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W8<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W8<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W8<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W8<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W8<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM8*Bilans!F8+BN8","v":3.777222222222222},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.777222222222222},{"$f":"BP8*BJ8","v":243.00105062330624},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":20.267960094561971},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F8<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F8<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F8<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F8<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F8*BT8+BU8","v":2.5251629629629631},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.3535942896480155}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":2789.9746132010232},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R9*Bilans!F9+S9","v":6.2972129629629627},0.49514350396852191,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'E08'!$C$39+'E08'!$C$40)","v":3.1180240917174795},null,3.1791888712454832,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC9*Bilans!F9+AD9","v":3.6848611111111107},3.6848611111111107,246.55351769647694,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":21.608067021459483},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ9*Bilans!F9+AK9","v":6.1827870370370377},0.50430721178643778,3.1180240917174795,null,3.0647629453195582,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU9*Bilans!F9+AV9","v":2.7558055555555554},2.7038092243186584,180.91147951976276,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":29.448352027766649},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W9<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W9<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W9<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W9<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W9<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W9<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB9*Bilans!F9+BC9","v":6.2972129629629627},0.49514350396852191,3.1180240917174795,null,3.1791888712454832,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W9<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W9<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W9<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W9<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W9<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM9*Bilans!F9+BN9","v":3.6848611111111107},3.6848611111111107,246.55351769647694,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":21.608067021459483},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F9<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F9<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F9<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F9<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F9*BT9+BU9","v":2.4985981481481483},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.3892493273876969}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R10*Bilans!F10+S10","v":6.3928379629629628},0.59856651122795734,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'E08'!$C$39+'E08'!$C$40)","v":3.826538716336382},null,2.5662992466265808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC10*Bilans!F10+AD10","v":3.094236111111111},3.0358542976939207,253.14907928158723,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":32.685976568243362},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ10*Bilans!F10+AK10","v":6.0871620370370376},0.62862442186588685,3.826538716336382,null,2.2606233207006556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.5364305555555555},2.2014302935010481,183.5694329354707,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":45.07517804763831},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W10<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W10<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W10<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W10<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W10<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W10<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB10*Bilans!F10+BC10","v":6.3928379629629628},0.59856651122795734,3.826538716336382,null,2.5662992466265808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W10<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W10<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W10<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W10<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W10<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM10*Bilans!F10+BN10","v":3.094236111111111},3.0358542976939207,253.14907928158723,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":32.685976568243362},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F10<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F10<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F10<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F10<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F10*BT10+BU10","v":2.3287231481481481},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":3.6364872740486525}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.8883331858173862},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R11*Bilans!F11+S11","v":6.3798518518518517},0.58470333912401506,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'E08'!$C$39+'E08'!$C$40)","v":3.7303206808943088},null,2.6495311709575429,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC11*Bilans!F11+AD11","v":3.1744444444444442},3.1145492662473795,252.74217858362741,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":31.005181367511156},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ11*Bilans!F11+AK11","v":6.1001481481481488},0.61151312891093312,3.7303206808943088,null,2.36982746725384,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.5662222222222222},2.2272872117400415,180.74185832510099,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":43.356404315098118},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W11<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W11<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W11<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W11<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W11<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W11<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB11*Bilans!F11+BC11","v":6.3798518518518517},0.58470333912401506,3.7303206808943088,null,2.6495311709575429,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W11<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W11<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W11<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W11<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W11<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM11*Bilans!F11+BN11","v":3.1744444444444442},3.1145492662473795,252.74217858362741,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":31.005181367511156},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F11<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F11<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F11<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F11<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F11*BT11+BU11","v":2.3517925925925924},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":3.6008158711342007}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC45",null,null,null,null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R12*Bilans!F12+S12","v":6.3977175925925929},0.60376115640842865,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'E08'!$C$39+'E08'!$C$40)","v":3.8626933720782524},null,2.5350242205143405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC12*Bilans!F12+AD12","v":3.0640972222222218},2.6594051362683433,223.99430018433296,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":37.689026712249913},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ12*Bilans!F12+AK12","v":6.0822824074074076},0.63507300604358785,3.8626933720782524,null,2.2195890353291552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU12*Bilans!F12+AV12","v":2.525236111111111},2.1917143605870018,184.6020065571918,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":45.731502709444186},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W12<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W12<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W12<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W12<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W12<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W12<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB12*Bilans!F12+BC12","v":6.3977175925925929},0.60376115640842865,3.8626933720782524,null,2.5350242205143405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W12<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W12<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W12<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W12<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W12<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM12*Bilans!F12+BN12","v":3.0640972222222218},2.6594051362683433,223.99430018433296,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":37.689026712249913},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F12<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F12<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F12<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F12<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F12*BT12+BU12","v":2.3200546296296296},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":3.6500744356934107}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3685.5450342503864},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.8478113435387287},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0848949393317682},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.6557306405373304},{"$f":"AE373","v":4.2499764689471142},{"$f":"AF373","v":4.1168469461724033},null,null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R13*Bilans!F13+S13","v":6.3913425925925926},0.59697301599703756,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'E08'!$C$39+'E08'!$C$40)","v":3.8154590637703252},null,2.5758835288222675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC13*Bilans!F13+AD13","v":3.103472222222222},3.0449161425576521,253.12016561844868,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":32.488004315742764},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ13*Bilans!F13+AK13","v":6.0886574074074078},0.6266503119601492,3.8154590637703252,null,2.2731983436370826,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU13*Bilans!F13+AV13","v":2.5398611111111107},2.2044077568134166,183.24972852175688,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":44.875204451052376},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W13<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W13<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W13<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W13<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W13<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W13<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB13*Bilans!F13+BC13","v":6.3913425925925926},0.59697301599703756,3.8154590637703252,null,2.5758835288222675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W13<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W13<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W13<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W13<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W13<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM13*Bilans!F13+BN13","v":3.103472222222222},3.0449161425576521,253.12016561844868,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":32.488004315742764},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F13<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F13<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F13<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F13<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F13*BT13+BU13","v":2.3313796296296294},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":3.6323436927209358}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.8485902688150477},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0856738646080872},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.6569631343890197},null,null,null,null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R14*Bilans!F14+S14","v":6.3368796296296299},0.5384237438516366,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'E08'!$C$39+'E08'!$C$40)","v":3.4119264545223578},null,2.9249531751072722,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC14*Bilans!F14+AD14","v":3.439861111111111},3.3749580712788263,248.88488359359826,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":26.002117576564043},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ14*Bilans!F14+AK14","v":6.1431203703703705},0.55540608824447502,3.4119264545223578,null,2.7311939158480127,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.6648055555555556},2.6145262054507343,192.80715094912313,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":33.564802832120421},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W14<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W14<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W14<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W14<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W14<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W14<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB14*Bilans!F14+BC14","v":6.3368796296296299},0.5384237438516366,3.4119264545223578,null,2.9249531751072722,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W14<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W14<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W14<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W14<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W14<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM14*Bilans!F14+BN14","v":3.439861111111111},3.3749580712788263,248.88488359359826,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":26.002117576564043},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F14<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F14<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F14<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F14<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F14*BT14+BU14","v":2.4281314814814818},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.4876085408095063}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9434861805464387},null,null,null,"tylko CO",{"$f":"F11","v":3.8883331858173862},{"$f":"F15","v":2.9434861805464387},{"$f":"F28","v":3.6504445540097978},null,null,null,null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R15*Bilans!F15+S15","v":6.3811898148148147},0.58613427319767475,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'E08'!$C$39+'E08'!$C$40)","v":3.7402340542428862},null,2.6409557605719285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC15*Bilans!F15+AD15","v":3.1661805555555551},3.1064412997903563,252.8003745722759,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":31.174419236947969},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ15*Bilans!F15+AK15","v":6.0988101851851857},0.6132727434817381,3.7402340542428862,null,2.3585761309422995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.5631527777777778},2.2246231656184485,181.03853099959093,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":43.531643880779271},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W15<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W15<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W15<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W15<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W15<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W15<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB15*Bilans!F15+BC15","v":6.3811898148148147},0.58613427319767475,3.7402340542428862,null,2.6409557605719285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W15<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W15<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W15<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W15<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W15<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM15*Bilans!F15+BN15","v":3.1661805555555551},3.1064412997903563,252.8003745722759,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":31.174419236947969},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F15<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F15<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F15<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F15<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F15*BT15+BU15","v":2.3494157407407408},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":3.6044587367722691}]
[null,10,null,null,null,null,null,null,null,"tylko CWU",{"$f":"F19","v":3.6778851297941695},{"$f":"F19","v":3.6778851297941695},{"$f":"F19","v":3.6778851297941695},null,null,null,null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R16*Bilans!F16+S16","v":6.2756481481481483},0.47138459153349738,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'E08'!$C$39+'E08'!$C$40)","v":2.9582438389227641},null,3.3174043092253842,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC16*Bilans!F16+AD16","v":3.8180555555555551},3.8180555555555551,241.27876151761521,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":19.69616027114073},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ16*Bilans!F16+AK16","v":6.2043518518518521},0.47680143060226321,2.9582438389227641,null,3.246108012929088,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU16*Bilans!F16+AV16","v":2.8052777777777775},2.8052777777777775,177.2771344173442,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":26.806983159404826},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W16<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W16<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W16<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W16<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W16<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W16<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB16*Bilans!F16+BC16","v":6.2756481481481483},0.47138459153349738,2.9582438389227641,null,3.3174043092253842,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W16<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W16<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W16<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W16<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W16<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM16*Bilans!F16+BN16","v":3.8180555555555551},3.8180555555555551,241.27876151761521,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":19.69616027114073},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F16<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F16<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F16<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F16<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F16*BT16+BU16","v":2.5369074074074076},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.3380690474933443}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":703.38704252322145},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R17*Bilans!F17+S17","v":6.2858796296296298},0.48267739231871232,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'E08'!$C$39+'E08'!$C$40)","v":3.0340519880589429},null,3.2518276415706868,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC17*Bilans!F17+AD17","v":3.7548611111111105},3.7548611111111105,243.90478794037941,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":20.586358532525594},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ17*Bilans!F17+AK17","v":6.1941203703703707},0.48982774092869708,3.0340519880589429,null,3.1600683823114277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU17*Bilans!F17+AV17","v":2.7818055555555556},2.7818055555555556,180.69794701897021,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":27.78731853446649},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W17<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W17<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W17<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W17<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W17<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W17<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB17*Bilans!F17+BC17","v":6.2858796296296298},0.48267739231871232,3.0340519880589429,null,3.2518276415706868,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W17<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W17<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W17<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W17<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W17<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM17*Bilans!F17+BN17","v":3.7548611111111105},3.7548611111111105,243.90478794037941,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":20.586358532525594},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F17<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F17<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F17<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F17<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F17*BT17+BU17","v":2.5187314814814816},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.3621575603772902}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4385.3377216804365},null,null,null,null,null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R18*Bilans!F18+S18","v":6.2892638888888888},0.48640461670550217,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'E08'!$C$39+'E08'!$C$40)","v":3.0591269912347561},null,3.2301368976541327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC18*Bilans!F18+AD18","v":3.7339583333333328},3.7339583333333328,244.72435774390243,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.887440413802679},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ18*Bilans!F18+AK18","v":6.1907361111111117},0.49414592002140839,3.0591269912347561,null,3.1316091198763556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU18*Bilans!F18+AV18","v":2.7740416666666667},2.7740416666666667,181.81123210975613,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":28.115234580755018},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W18<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W18<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W18<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W18<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W18<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W18<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB18*Bilans!F18+BC18","v":6.2892638888888888},0.48640461670550217,3.0591269912347561,null,3.2301368976541327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W18<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W18<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W18<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W18<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W18<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM18*Bilans!F18+BN18","v":3.7339583333333328},3.7339583333333328,244.72435774390243,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.887440413802679},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F18<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F18<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F18<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F18<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F18*BT18+BU18","v":2.5127194444444445},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.3702019983753457}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6778851297941695},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":4828.3414567372301},null,null,null,null,null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R19*Bilans!F19+S19","v":6.2982361111111116},0.49626670888330504,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'E08'!$C$39+'E08'!$C$40)","v":3.1256049066310974},null,3.1726312044800142,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC19*Bilans!F19+AD19","v":3.6785416666666664},3.6785416666666664,246.77918457317077,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":21.702218264849023},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ19*Bilans!F19+AK19","v":6.1817638888888888},0.50561699909779212,3.1256049066310974,null,3.0561589822577915,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU19*Bilans!F19+AV19","v":2.7534583333333331},2.7015062893081763,181.23364626691216,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":29.551111712120292},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W19<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W19<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W19<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W19<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W19<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W19<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB19*Bilans!F19+BC19","v":6.2982361111111116},0.49626670888330504,3.1256049066310974,null,3.1726312044800142,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W19<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W19<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W19<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W19<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W19<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM19*Bilans!F19+BN19","v":3.6785416666666664},3.6785416666666664,246.77918457317077,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":21.702218264849023},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F19<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F19<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F19<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F19<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F19*BT19+BU19","v":2.496780555555556},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.3917166144939666}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5572.4062616403844},null,null,null,null,null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R20*Bilans!F20+S20","v":6.3561620370370369},0.55926762690283893,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'E08'!$C$39+'E08'!$C$40)","v":3.5547956586636182},null,2.8013663783734186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC20*Bilans!F20+AD20","v":3.3207638888888886},3.2581079664570232,251.09268611699142,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":28.148164507917937},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ20*Bilans!F20+AK20","v":6.1238379629629636},0.58048493120867339,3.5547956586636182,null,2.5690423042993453,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.6205694444444441},2.5711247379454925,198.14893288960477,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":35.669120860185387},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W20<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W20<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W20<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W20<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W20<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W20<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB20*Bilans!F20+BC20","v":6.3561620370370369},0.55926762690283893,3.5547956586636182,null,2.8013663783734186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W20<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W20<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W20<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W20<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W20<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM20*Bilans!F20+BN20","v":3.3207638888888886},3.2581079664570232,251.09268611699142,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":28.148164507917937},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F20<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F20<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F20<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F20<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F20*BT20+BU20","v":2.3938768518518518},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.5375136722143017}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625000000000001},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.5637500000000006},{"$f":"R21*Bilans!F21+S21","v":6.2919375000000004},0.63105747628534481,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'E08'!$C$39+'E08'!$C$40)","v":3.9705741996951218},null,2.3213633003048786,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$10,0))))))","v":5.8749999999999969E-2},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC21*Bilans!F21+AD21","v":3.0118125},2.6140259433962263,226.73015422641512,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":39.485392354560446},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.1689772727272736},{"$f":"AJ21*Bilans!F21+AK21","v":5.519880681818182},0.7193224688304789,3.9705741996951218,null,1.5493064821230602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.4931818181818184E-2},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU21*Bilans!F21+AV21","v":2.2867943181818182},1.9847648799313893,172.15056662572903,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":52.004064080158479},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W21<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W21<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W21<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W21<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W21<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W21<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB21*Bilans!F21+BC21","v":5.0533402777777772},0.78573260090080355,3.9705741996951218,null,1.0827660780826553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W21<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W21<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W21<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W21<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W21<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8787500000000001},{"$f":"BM21*Bilans!F21+BN21","v":1.9862500000000001},1.7239150943396226,149.52549962264155,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":59.87292549320054},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F21<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F21<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":4.4931818181818184E-2},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F21<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F21<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F21*BT21+BU21","v":2.2867943181818182},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":4.4039290376170177}]
[null,16,null,null,"3 | 25 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R22*Bilans!F22+S22","v":6.2569953703703707},0.45070190798055459,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'E08'!$C$39+'E08'!$C$40)","v":2.8200397516514228},null,3.4369556187189478,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC22*Bilans!F22+AD22","v":3.9332638888888884},3.9332638888888884,235.91793552168025,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":18.146870947752546},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ22*Bilans!F22+AK22","v":6.2230046296296297},0.45316369173571724,2.8200397516514228,null,3.4029648779782069,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU22*Bilans!F22+AV22","v":2.8480694444444445},2.8480694444444445,170.82776099864503,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.061338421488148},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W22<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W22<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W22<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W22<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W22<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W22<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB22*Bilans!F22+BC22","v":6.2569953703703707},0.45070190798055459,2.8200397516514228,null,3.4369556187189478,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W22<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W22<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W22<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W22<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W22<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM22*Bilans!F22+BN22","v":3.9332638888888884},3.9332638888888884,235.91793552168025,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":18.146870947752546},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F22<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F22<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F22<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F22<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F22*BT22+BU22","v":2.5700435185185189},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.295030621856855}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R23*Bilans!F23+S23","v":6.315393518518519},0.51504776888383286,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'E08'!$C$39+'E08'!$C$40)","v":3.2527293413363823},null,3.0626641771821368,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC23*Bilans!F23+AD23","v":3.572569444444444},3.5051624737945493,245.51012884133559,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":23.779354897860831},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ23*Bilans!F23+AK23","v":6.1646064814814814},0.52764590101697528,3.2527293413363823,null,2.9118771401450991,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.7140972222222222},2.6628878406708596,186.5151592089789,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":31.300793509209893},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W23<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W23<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W23<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W23<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W23<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W23<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB23*Bilans!F23+BC23","v":6.315393518518519},0.51504776888383286,3.2527293413363823,null,3.0626641771821368,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W23<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W23<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W23<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W23<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W23<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM23*Bilans!F23+BN23","v":3.572569444444444},3.5051624737945493,245.51012884133559,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":23.779354897860831},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F23<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F23<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F23<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F23<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F23*BT23+BU23","v":2.4663009259259261},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.433632937490775}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625000000000001},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.5637500000000006},{"$f":"R24*Bilans!F24+S24","v":6.3729843750000006},0.61232644485693732,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'E08'!$C$39+'E08'!$C$40)","v":3.9023468654725608},null,2.4706375095274398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$10,0))))))","v":5.8749999999999969E-2},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC24*Bilans!F24+AD24","v":3.040453125},2.6388838443396225,224.69928590698342,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":38.397955856678038},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.1689772727272736},{"$f":"AJ24*Bilans!F24+AK24","v":5.6249701704545458},0.69375423286150828,3.9023468654725608,null,1.722623304981985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.4931818181818184E-2},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU24*Bilans!F24+AV24","v":2.3086985795454549},2.0037761256432249,170.62026641122142,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":50.568396373784921},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W24<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W24<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W24<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W24<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W24<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W24<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB24*Bilans!F24+BC24","v":5.1307309027777777},0.76058303181712961,3.9023468654725608,null,1.2283840373052168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W24<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W24<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W24<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W24<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W24<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8787500000000001},{"$f":"BM24*Bilans!F24+BN24","v":2.0431250000000007},1.773278301886793,150.99352288771288,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":57.141479291795036},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F24<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F24<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":4.4931818181818184E-2},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F24<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F24<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F24*BT24+BU24","v":2.3086985795454549},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":4.3739613463554932}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R25*Bilans!F25+S25","v":6.3673379629629627},0.5712907818406362,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'E08'!$C$39+'E08'!$C$40)","v":3.6376014831046746},null,2.7297364798582882,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC25*Bilans!F25+AD25","v":3.2517361111111107},3.1903825995807127,252.01688110395256,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":29.463956045673235},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ25*Bilans!F25+AK25","v":6.1126620370370377},0.59509285170097714,3.6376014831046746,null,2.4750605539323631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.5949305555555555},2.5459696016771489,201.11296948662886,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":36.92160842022772},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W25<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W25<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W25<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W25<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W25<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W25<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB25*Bilans!F25+BC25","v":6.3673379629629627},0.5712907818406362,3.6376014831046746,null,2.7297364798582882,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W25<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W25<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W25<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W25<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W25<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM25*Bilans!F25+BN25","v":3.2517361111111107},3.1903825995807127,252.01688110395256,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":29.463956045673235},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F25<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F25<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F25<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F25<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F25*BT25+BU25","v":2.3740231481481482},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.5670975237242284}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10842.264535067105},null,{"$f":"F26/F28","v":2970.1216864552885},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625000000000001},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.5637500000000006},{"$f":"R26*Bilans!F26+S26","v":6.3362708333333337},0.62075207455527881,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'E08'!$C$39+'E08'!$C$40)","v":3.9332532647357725},null,2.4030175685975612,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$10,0))))))","v":5.8749999999999969E-2},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC26*Bilans!F26+AD26","v":3.0274791666666667},2.627623427672956,225.62902484092658,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":38.888006181332877},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.1689772727272736},{"$f":"AJ26*Bilans!F26+AK26","v":5.5773655303030303},0.70521704976400756,3.9332532647357725,null,1.6441122655672578,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.4931818181818184E-2},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU26*Bilans!F26+AV26","v":2.2987761363636365},1.9951641938250428,171.32095364553408,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":51.215351806038619},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W26<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W26<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W26<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W26<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W26<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W26<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB26*Bilans!F26+BC26","v":5.0956736111111107},0.7718809258425261,3.9332532647357725,null,1.1624203463753382,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W26<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W26<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W26<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W26<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W26<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8787500000000001},{"$f":"BM26*Bilans!F26+BN26","v":2.0173611111111116},1.7509171907756815,150.3479281587156,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":58.359719486386695},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F26<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F26<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":4.4931818181818184E-2},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F26<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F26<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F26*BT26+BU26","v":2.2987761363636365},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.3874656973746564}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":6.0863410304608774},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R27*Bilans!F27+S27","v":6.3613564814814811},0.56486110836593395,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'E08'!$C$39+'E08'!$C$40)","v":3.5932828728404473},null,2.7680736086410338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC27*Bilans!F27+AD27","v":3.2886805555555552},3.2266299790356392,251.55468382216085,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":28.752859376986454},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ27*Bilans!F27+AK27","v":6.1186435185185193},0.58726789066320262,3.5932828728404473,null,2.5253606456780719,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU27*Bilans!F27+AV27","v":2.6086527777777775},2.5594329140461216,199.53863369524979,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":36.248200739950576},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W27<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W27<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W27<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W27<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W27<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W27<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB27*Bilans!F27+BC27","v":6.3613564814814811},0.56486110836593395,3.5932828728404473,null,2.7680736086410338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W27<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W27<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W27<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W27<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W27<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM27*Bilans!F27+BN27","v":3.2886805555555552},3.2266299790356392,251.55468382216085,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":28.752859376986454},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F27<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F27<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F27<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F27<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F27*BT27+BU27","v":2.384649074074074},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":3.551202642389387}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.6504445540097978},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R28*Bilans!F28+S28","v":6.289893518518519},0.4870976112845708,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'E08'!$C$39+'E08'!$C$40)","v":3.0637921081046748},null,3.2261014104138441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC28*Bilans!F28+AD28","v":3.7300694444444442},3.7300694444444442,244.87414625338758,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":20.943827949177045},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ28*Bilans!F28+AK28","v":6.1901064814814815},0.49494982312023428,3.0637921081046748,null,3.1263143733768066,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU28*Bilans!F28+AV28","v":2.7725972222222222},2.7725972222222222,182.01735592547428,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":28.17644483547182},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W28<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W28<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W28<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W28<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W28<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W28<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB28*Bilans!F28+BC28","v":6.289893518518519},0.4870976112845708,3.0637921081046748,null,3.2261014104138441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W28<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W28<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W28<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W28<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W28<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM28*Bilans!F28+BN28","v":3.7300694444444442},3.7300694444444442,244.87414625338758,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":20.943827949177045},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F28<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F28<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F28<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F28<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F28*BT28+BU28","v":2.5116009259259262},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.3717028870346142}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R29*Bilans!F29+S29","v":9.5663750000000007},0.20773975412535414,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'E08'!$C$39+'E08'!$C$40)","v":1.987316390370935},null,7.5790586096290653,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC29*Bilans!F29+AD29","v":4.9137500000000003},4.7283254716981133,192.04151565807643,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.221799537964856},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.64600000000000013},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.9580000000000002},{"$f":"AJ29*Bilans!F29+AK29","v":9.1704583333333343},0.21670851315547857,1.987316390370935,null,7.1831419429623988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.6604583333333336},3.5223278301886793,143.05977437528765,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.721606123005946},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!W29<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W29<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W29<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W29<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W29<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W29<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB29*Bilans!F29+BC29","v":11.080152777777776},0.17935821195143387,1.987316390370935,null,9.092836387406841,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W29<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W29<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W29<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W29<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W29<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM29*Bilans!F29+BN29","v":4.5007638888888879},4.3309237421383635,175.90099594838165,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.159742816918692},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F29<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F29<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.15640000000000001},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F29<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F29<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052000000000001},{"$f":"Bilans!F29*BT29+BU29","v":3.3250583333333337},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.5468341436686335}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R30*Bilans!F30+S30","v":7.6967750000000006},0.30426578306950064,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'E08'!$C$39+'E08'!$C$40)","v":2.341865272484756},null,5.3549097275152446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC30*Bilans!F30+AD30","v":4.4577499999999999},4.2895330188679246,209.58742028393928,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.554769700890885},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.64600000000000013},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.9580000000000002},{"$f":"AJ30*Bilans!F30+AK30","v":7.5339250000000009},0.31084265804142669,2.341865272484756,null,5.1920597275152449,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.2399250000000004},3.1176636792452834,152.32965569254489,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.649744865744218},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!W30<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W30<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W30<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W30<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W30<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W30<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB30*Bilans!F30+BC30","v":9.210552777777778},0.25425892766555275,2.341865272484756,null,6.8686875052930221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W30<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W30<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W30<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W30<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W30<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM30*Bilans!F30+BN30","v":4.2052083333333323},4.0465212264150932,197.71381668775882,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":14.368794562492075},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F30<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F30<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.15640000000000001},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F30<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F30<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052000000000001},{"$f":"Bilans!F30*BT30+BU30","v":2.9288450000000004},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":2.8913691550844289}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R31*Bilans!F31+S31","v":6.9126500000000011},0.36029104217824048,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'E08'!$C$39+'E08'!$C$40)","v":2.4905658727134146},null,4.4220841272865865,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC31*Bilans!F31+AD31","v":4.2664999999999997},4.1055000000000001,214.79255034146345,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.16470837751856},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.64600000000000013},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.9580000000000002},{"$f":"AJ31*Bilans!F31+AK31","v":6.8475500000000009},0.36371634711881101,2.4905658727134146,null,4.3569841272865864,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.0635500000000002},2.9479443396226417,154.23127097119192,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":21.119364231914911},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!W31<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W31<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W31<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W31<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W31<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W31<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB31*Bilans!F31+BC31","v":8.4264277777777785},0.29556603799317532,2.4905658727134146,null,5.935861905064364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W31<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W31<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W31<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W31<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W31<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM31*Bilans!F31+BN31","v":4.0812499999999989},3.9272405660377347,205.46632979751493,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":15.853042154409298},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F31<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F31<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.15640000000000001},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F31<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F31<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052000000000001},{"$f":"Bilans!F31*BT31+BU31","v":2.7626700000000004},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.0652854278734898}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R37*Bilans!F37+S37","v":6.2752546296296297},0.47094951763789877,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'E08'!$C$39+'E08'!$C$40)","v":2.955328140879065},null,3.3199264887505646,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC37*Bilans!F37+AD37","v":3.8204861111111108},3.8204861111111108,241.17331080623305,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":19.662509993948433},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ37*Bilans!F37+AK37","v":6.2047453703703708},0.47630127659898747,2.955328140879065,null,3.2494172294913057,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU37*Bilans!F37+AV37","v":2.8061805555555557},2.8061805555555557,177.14391195799459,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":26.76960546702648},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W37<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W37<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W37<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W37<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W37<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W37<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB37*Bilans!F37+BC37","v":6.2752546296296297},0.47094951763789877,2.955328140879065,null,3.3199264887505646,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W37<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W37<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W37<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W37<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W37<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM37*Bilans!F37+BN37","v":3.8204861111111108},3.8204861111111108,241.17331080623305,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":19.662509993948433},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F37<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F37<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F37<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F37<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F37*BT37+BU37","v":2.5376064814814816},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.3371494574995451}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R44*Bilans!F44+S44","v":6.2901296296296296},0.48735744848415746,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'E08'!$C$39+'E08'!$C$40)","v":3.0655415269308945},null,3.2245881026987351,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC44*Bilans!F44+AD44","v":3.7286111111111109},3.7286111111111109,244.93009940379406,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.965003599573357},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ44*Bilans!F44+AK44","v":6.1898703703703708},0.49525132894624219,3.0655415269308945,null,3.1243288434394763,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU44*Bilans!F44+AV44","v":2.7720555555555553},2.7720555555555553,182.09457155555555,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":28.199415126868672},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W44<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W44<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W44<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W44<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W44<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W44<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB44*Bilans!F44+BC44","v":6.2901296296296296},0.48735744848415746,3.0655415269308945,null,3.2245881026987351,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W44<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W44<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W44<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W44<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W44<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM44*Bilans!F44+BN44","v":3.7286111111111109},3.7286111111111109,244.93009940379406,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.965003599573357},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F44<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F44<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F44<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F44<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F44*BT44+BU44","v":2.5111814814814819},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.3722660649867908}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R61*Bilans!F61+S61","v":6.3100416666666668},0.50920041699810326,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'E08'!$C$39+'E08'!$C$40)","v":3.2130758479420729},null,3.0969658187245939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC61*Bilans!F61+AD61","v":3.6056249999999999},3.5375943396226419,244.51955614818226,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":23.251153296863578},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ61*Bilans!F61+AK61","v":6.1699583333333337},0.52076135272800161,3.2130758479420729,null,2.9568824853912608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU61*Bilans!F61+AV61","v":2.726375},2.6749339622641513,184.89221837919928,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":30.749599598735955},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W61<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W61<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W61<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W61<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W61<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W61<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB61*Bilans!F61+BC61","v":6.3100416666666668},0.50920041699810326,3.2130758479420729,null,3.0969658187245939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W61<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W61<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W61<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W61<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W61<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM61*Bilans!F61+BN61","v":3.6056249999999999},3.5375943396226419,244.51955614818226,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":23.251153296863578},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F61<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F61<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F61<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F61<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F61*BT61+BU61","v":2.4758083333333336},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.420447366223121}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R71*Bilans!F71+S71","v":7.3769749999999998},0.32567709552949536,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'E08'!$C$39+'E08'!$C$40)","v":2.4025117917936991},null,4.9744632082063003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC71*Bilans!F71+AD71","v":4.3797499999999996},4.2144764150943397,211.86399081316156,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.194393951839515},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.64600000000000013},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.9580000000000002},{"$f":"AJ71*Bilans!F71+AK71","v":7.2539916666666677},0.33119858723213752,2.4025117917936991,null,4.8514798748729682,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.167991666666667},3.048444811320755,153.24695641596875,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.623756452611389},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!W71<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W71<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W71<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W71<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W71<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W71<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB71*Bilans!F71+BC71","v":8.8907527777777773},0.27022591358053727,2.4025117917936991,null,6.4882409859840777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W71<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W71<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W71<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W71<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W71<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM71*Bilans!F71+BN71","v":4.1546527777777769},3.9978734276729551,200.97524240949531,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":14.963439843418447},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F71<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F71<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.15640000000000001},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F71<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F71<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052000000000001},{"$f":"Bilans!F71*BT71+BU71","v":2.8610716666666667},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":2.9598601781581571}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R77*Bilans!F77+S77","v":6.4882999999999997},0.39625774682420856,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'E08'!$C$39+'E08'!$C$40)","v":2.5710391387195122},null,3.9172608612804876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC77*Bilans!F77+AD77","v":4.1629999999999994},4.0059056603773575,217.07865986562354,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":16.097656591459025},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.64600000000000013},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.9580000000000002},{"$f":"AJ77*Bilans!F77+AK77","v":6.4761000000000006},0.39700423692029335,2.5710391387195122,null,3.9050608612804885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU77*Bilans!F77+AV77","v":2.9681000000000002},2.8560962264150946,154.770879257064,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":22.578263667074523},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!W77<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W77<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W77<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W77<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W77<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W77<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB77*Bilans!F77+BC77","v":8.0020777777777781},0.32129644451337791,2.5710391387195122,null,5.4310386390582659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W77<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W77<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W77<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W77<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W77<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM77*Bilans!F77+BN77","v":4.0141666666666662},3.8626886792452826,209.3177805614358,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":16.694509709008241},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F77<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F77<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.15640000000000001},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F77<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F77<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052000000000001},{"$f":"Bilans!F77*BT77+BU77","v":2.6727400000000001},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.1684234504752635}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R94*Bilans!F94+S94","v":6.261166666666667},0.45533784719269049,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'E08'!$C$39+'E08'!$C$40)","v":2.8509461509146341},null,3.4102205157520329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC94*Bilans!F94+AD94","v":3.9074999999999998},3.9074999999999998,237.18105658536584,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":18.485405739431677},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ94*Bilans!F94+AK94","v":6.2188333333333334},0.45843745894159688,2.8509461509146341,null,3.3678871824186993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU94*Bilans!F94+AV94","v":2.8384999999999998},2.8384999999999998,172.29390380487806,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":25.447145649754898},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W94<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W94<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W94<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W94<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W94<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W94<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB94*Bilans!F94+BC94","v":6.261166666666667},0.45533784719269049,2.8509461509146341,null,3.4102205157520329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W94<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W94<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W94<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W94<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W94<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM94*Bilans!F94+BN94","v":3.9074999999999998},3.9074999999999998,237.18105658536584,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":18.485405739431677},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F94<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F94<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F94<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F94<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F94*BT94+BU94","v":2.5626333333333338},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.304558628373127}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R104*Bilans!F104+S104","v":11.014912499999999},0.12811490394825886,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'E08'!$C$39+'E08'!$C$40)","v":1.4111744569359759},null,9.6037380430640233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC104*Bilans!F104+AD104","v":5.7486125000000001},5.5316837264150944,150.55516138626328,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.8550138583281699},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ104*Bilans!F104+AK104","v":11.014912499999999},0.12811490394825886,1.4111744569359759,null,9.6037380430640233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU104*Bilans!F104+AV104","v":5.7486125000000001},5.5316837264150944,150.55516138626328,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.8550138583281699},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W104<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W104<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W104<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W104<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W104<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W104<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB104*Bilans!F104+BC104","v":8.8526902777777767},0.15940628358797754,1.4111744569359759,null,7.4415158208418006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W104<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W104<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W104<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W104<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W104<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM104*Bilans!F104+BN104","v":5.5110416666666673},5.3030778301886796,144.33322258743678,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.1074126979004646},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F104<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F104<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F104<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F104<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F104*BT104+BU104","v":3.8908199999999997},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.1765006073329674}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F116<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F116<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F116<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F116<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F116<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F116<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F116<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F116<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F116<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F116<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F116<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F116<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F116<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F116<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F116<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F116*BT116+BU116","v":3.8313666666666668},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.2102745129300918}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F119<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F119<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F119<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F119<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F119<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F119<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F119<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F119<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F119<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F119<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F119<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F119<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F119<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F119<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F119<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F119*BT119+BU119","v":4.299106666666666},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":1.9697980882128825}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F136<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F136<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F136<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F136<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F136<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F136<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F136<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F136<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F136<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F136<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F136<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F136<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F136<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F136<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F136<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F136*BT136+BU136","v":4.5575466666666671},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":1.8580988221052968}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F142<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F142<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F142<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F142<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F142<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F142<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F142<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F142<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F142<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F142<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F142<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F142<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F142<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F142<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F142<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F142*BT142+BU142","v":4.3245866666666668},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":1.9581922495151571}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F152<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F152<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F152<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F152<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F152<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F152<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F152<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F152<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F152<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F152<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F152<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F152<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F152<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F152<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F152<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F152*BT152+BU152","v":4.7534999999999998},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":1.7815024914322617}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F169<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F169<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F169<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F169<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F169<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F169<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F169<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F169<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F169<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F169<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F169<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F169<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F169<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F169<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F169<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F169*BT169+BU169","v":4.9937399999999998},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":1.6957975571461983}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F175<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F175<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F175<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F175<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F175<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F175<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F175<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F175<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F175<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F175<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F175<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F175<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F175<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F175<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F175<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F175*BT175+BU175","v":4.5308533333333338},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":1.8690457337741944}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F185<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F185<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F185<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F185<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F185<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F185<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F185<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F185<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F185<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F185<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F185<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F185<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F185<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F185<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F185<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F185*BT185+BU185","v":5.2382266666666659},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":1.6166486545745615}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F201<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F201<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F201<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F201<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F201<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F201<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F201<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F201<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F201<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F201<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F201<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F201<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F201<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F201<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F201<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F201*BT201+BU201","v":5.079886666666666},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":1.667039571687936}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F211<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F211<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F211<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F211<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F211<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F211<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F211<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F211<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F211<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F211<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F211<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F211<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F211<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F211<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F211<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":3.7819999999999983},{"$f":"Bilans!F211*BT211+BU211","v":5.3831066666666665},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":1.573138452830817}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F217<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F217<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F217<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F217<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F217<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F217<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F217<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F217<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F217<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F217<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F217<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F217<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F217<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F217<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F217<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F217*BT217+BU217","v":4.761993333333332},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":1.7783250626887184}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F234<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F234<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F234<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F234<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F234<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F234<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F234<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F234<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F234<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F234<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F234<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F234<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F234<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F234<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F234<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":3.7819999999999983},{"$f":"Bilans!F234*BT234+BU234","v":5.5812133333333334},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":1.517299480821958}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F244<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F244<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F244<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F244<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F244<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F244<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F244<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F244<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F244<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F244<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F244<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F244<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F244<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F244<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F244<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F244*BT244+BU244","v":4.3706933333333335},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":1.9375351797022111}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R250*Bilans!F250+S250","v":11.35005},0.10732598062943244,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'E08'!$C$39+'E08'!$C$40)","v":1.2181552464430896},null,10.13189475355691,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC250*Bilans!F250+AD250","v":5.9403166666666669},5.7161537735849057,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ250*Bilans!F250+AK250","v":11.35005},0.10732598062943244,1.2181552464430896,null,{"$f":"AL250-AN250","v":10.13189475355691},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU250*Bilans!F250+AV250","v":5.9403166666666669},5.7161537735849057,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W250<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W250<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W250<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W250<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W250<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W250<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB250*Bilans!F250+BC250","v":9.1878277777777768},0.13258359602575398,1.2181552464430896,null,{"$f":"BD250-BF250","v":7.9696725313346874},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W250<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W250<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W250<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W250<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W250<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM250*Bilans!F250+BN250","v":5.6719444444444447},5.4579088050314466,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F250<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F250<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F250<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F250<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F250*BT250+BU250","v":4.0916266666666665},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.0696834738156111}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'E08'!$C$39+'E08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W260<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W260<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W260<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W260<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W260<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB260*Bilans!F260+BC260","v":6.2677777777777779},0,0,null,6.2677777777777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W260<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W260<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W260<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W260<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W260<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.2084027777777777},2.1250668238993708,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F260<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F260<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F260<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F260<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F260*BT260+BU260","v":5.0980866666666671},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":1.6610882958096542}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R277*Bilans!F277+S277","v":11.952487499999998},7.2887520630570565E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'E08'!$C$39+'E08'!$C$40)","v":0.87118717924288669},null,11.081300320757112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC277*Bilans!F277+AD277","v":6.2849208333333326},6.0477540094339615,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ277*Bilans!F277+AK277","v":11.952487499999998},7.2887520630570565E-2,0.87118717924288669,null,11.081300320757112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU277*Bilans!F277+AV277","v":6.2849208333333326},6.0477540094339615,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W277<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W277<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W277<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W277<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W277<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W277<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB277*Bilans!F277+BC277","v":9.7902652777777774},8.8985043257237592E-2,0.87118717924288669,null,8.9190780985348912,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W277<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W277<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W277<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W277<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W277<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM277*Bilans!F277+BN277","v":5.9611805555555559},5.7362303459119497,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F277<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F277<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F277<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F277<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F277*BT277+BU277","v":4.4525933333333327},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":1.9018965935260028}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R286*Bilans!F286+S286","v":11.424975},0.10284511917061889,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'E08'!$C$39+'E08'!$C$40)","v":1.1750029153963415},null,10.249972084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC286*Bilans!F286+AD286","v":5.9831750000000001},5.7573948113207551,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ286*Bilans!F286+AK286","v":11.424975},0.10284511917061889,1.1750029153963415,null,10.249972084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU286*Bilans!F286+AV286","v":5.9831750000000001},5.7573948113207551,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W286<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W286<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W286<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W286<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W286<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W286<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB286*Bilans!F286+BC286","v":9.2627527777777772},0.12685245343212495,1.1750029153963415,null,8.0877498623814361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W286<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W286<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W286<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W286<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W286<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM286*Bilans!F286+BN286","v":5.7079166666666667},5.4925235849056602,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F286<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F286<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F286<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F286<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F286*BT286+BU286","v":4.13652},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.0472213582971328}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.31333333333333319},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.7266666666666675},{"$f":"R292*Bilans!F292+S292","v":10.538833333333333},0.15597999406858798,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'E08'!$C$39+'E08'!$C$40)","v":1.6438471608231706},null,8.894986172510162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.22000000000000006},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"AC292*Bilans!F292+AD292","v":5.4344999999999999},5.2294245283018865,170.6241329461574,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.4247121260061624},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3000000000000001},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.38},{"$f":"AJ292*Bilans!F292+AK292","v":10.072500000000002},0.16320150516983573,1.6438471608231706,null,8.4286528391768307,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.7366666666666677},{"$f":"AU292*Bilans!F292+AV292","v":4.023083333333334},3.8712688679245288,126.31062756833873,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.029520819134698},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.31333333333333319},{"$f":"IF(Bilans!W292<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W292<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W292<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W292<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W292<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W292<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB292*Bilans!F292+BC292","v":9.0799444444444433},0.18104154390822921,1.6438471608231706,null,7.4360972836212724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W292<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W292<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W292<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W292<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W292<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"BM292*Bilans!F292+BN292","v":4.5070833333333331},4.3370047169811317,141.50652053842614,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.9524854688983257},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F292<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F292<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F292<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F292<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F292*BT292+BU292","v":3.6620166666666671},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.3124886814705707}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.31333333333333319},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.7266666666666675},{"$f":"R309*Bilans!F309+S309","v":10.061},0.18460155626895453,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'E08'!$C$39+'E08'!$C$40)","v":1.8572762576219515},null,8.2037237423780489,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.22000000000000006},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"AC309*Bilans!F309+AD309","v":5.0990000000000002},4.9065849056603774,184.44355286148186,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.1169968286464602},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3000000000000001},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.38},{"$f":"AJ309*Bilans!F309+AK309","v":9.6150000000000002},0.19316445737097779,1.8572762576219515,null,7.7577237423780492,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.7366666666666677},{"$f":"AU309*Bilans!F309+AV309","v":3.8045},3.660933962264151,137.61825786654398,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.219100231112709},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.31333333333333319},{"$f":"IF(Bilans!W309<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W309<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W309<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W309<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W309<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W309<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB309*Bilans!F309+BC309","v":8.6021111111111104},0.21590935453309348,1.8572762576219515,null,6.7448348534891593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W309<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W309<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W309<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W309<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W309<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"BM309*Bilans!F309+BN309","v":4.3291666666666657},4.165801886792452,156.59676033133917,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.738225254113949},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F309<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F309<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F309<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F309<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F309*BT309+BU309","v":3.4597000000000002},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.4477186152045709}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.31333333333333319},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.7266666666666675},{"$f":"R315*Bilans!F315+S315","v":10.844333333333331},0.13900278108794603,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'E08'!$C$39+'E08'!$C$40)","v":1.5073924923780493},null,9.3369408409552825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.22000000000000006},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"AC315*Bilans!F315+AD315","v":5.6489999999999991},5.4358301886792448,160.10932883939259,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.4481010668842771},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3000000000000001},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.38},{"$f":"AJ315*Bilans!F315+AK315","v":10.365},0.14543101711317408,1.5073924923780493,null,8.8576075076219514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.7366666666666677},{"$f":"AU315*Bilans!F315+AV315","v":4.1628333333333334},4.005745283018868,117.98698018591813,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.7501276198492874},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.31333333333333319},{"$f":"IF(Bilans!W315<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W315<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W315<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W315<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W315<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W315<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB315*Bilans!F315+BC315","v":9.3854444444444418},0.16060960152721646,1.5073924923780493,null,7.878051952066393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W315<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W315<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W315<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W315<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W315<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"BM315*Bilans!F315+BN315","v":4.6208333333333318},4.4464622641509424,130.96805163368617,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.8828471618025509},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F315<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F315<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F315<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F315<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F315*BT315+BU315","v":3.7913666666666663},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.2335935396268511}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R325*Bilans!F325+S325","v":8.3302249999999987},0.26670810369279946,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'E08'!$C$39+'E08'!$C$40)","v":2.2217385130843499},null,6.1084864869156483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC325*Bilans!F325+AD325","v":4.6122499999999995},4.4382028301886791,204.45306604555918,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.351687548226778},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.64600000000000013},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.9580000000000002},{"$f":"AJ325*Bilans!F325+AK325","v":8.0884083333333336},0.27468179418295313,2.2217385130843499,null,5.8666698202489833,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.3824083333333332},3.2547702830188681,149.93631185821451,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.842753825102616},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!W325<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W325<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W325<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W325<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W325<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W325<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB325*Bilans!F325+BC325","v":9.8440027777777761},0.22569462476176727,2.2217385130843499,null,7.6222642646934258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W325<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W325<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W325<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W325<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W325<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM325*Bilans!F325+BN325","v":4.3053472222222213},4.1428812893081757,190.84859666628321,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.232166409310921},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F325<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F325<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.15640000000000001},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F325<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F325<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052000000000001},{"$f":"Bilans!F325*BT325+BU325","v":3.0630883333333334},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.7646516102288667}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R342*Bilans!F342+S342","v":6.2419629629629627},0.43394363318944706,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'E08'!$C$39+'E08'!$C$40)","v":2.708660086382114},null,3.5333028765808487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC342*Bilans!F342+AD342","v":4.0261111111111108},4.0261111111111108,231.05871306233058,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.962810057652117},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ342*Bilans!F342+AK342","v":6.2380370370370377},0.43421673681961365,2.708660086382114,null,3.5293769506549237,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU342*Bilans!F342+AV342","v":2.8825555555555553},2.8825555555555553,165.43000394579943,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":23.692226128012351},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W342<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W342<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W342<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W342<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W342<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W342<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB342*Bilans!F342+BC342","v":6.2419629629629627},0.43394363318944706,2.708660086382114,null,3.5333028765808487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W342<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W342<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W342<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W342<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W342<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM342*Bilans!F342+BN342","v":4.0261111111111108},4.0261111111111108,231.05871306233058,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.962810057652117},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F342<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F342<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F342<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F342<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F342*BT342+BU342","v":2.5967481481481487},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.2611449435565829}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R352*Bilans!F352+S352","v":6.2747824074074074},0.4704273569298561,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'E08'!$C$39+'E08'!$C$40)","v":2.9518293032266261},null,3.3229531041807814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC352*Bilans!F352+AD352","v":3.8234027777777775},3.8234027777777775,241.0463348712737,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.622186135255834},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ352*Bilans!F352+AK352","v":6.205217592592593},0.47570117553175545,2.9518293032266261,null,3.2533882893659669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU352*Bilans!F352+AV352","v":2.807263888888889},2.807263888888889,176.98388340514907,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":26.724783969384497},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W352<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W352<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W352<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W352<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W352<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W352<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB352*Bilans!F352+BC352","v":6.2747824074074074},0.4704273569298561,2.9518293032266261,null,3.3229531041807814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W352<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W352<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W352<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W352<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W352<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM352*Bilans!F352+BN352","v":3.8234027777777775},3.8234027777777775,241.0463348712737,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.622186135255834},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F352<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F352<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F352<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F352<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F352*BT352+BU352","v":2.5384453703703707},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.3360466180872277}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R358*Bilans!F358+S358","v":6.2379490740740744},0.42945524795487783,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'E08'!$C$39+'E08'!$C$40)","v":2.6789199663363821},null,3.5590291077376923,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC358*Bilans!F358+AD358","v":4.0509027777777771},4.0509027777777771,229.67986413956638,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":16.655828623968446},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ358*Bilans!F358+AK358","v":6.242050925925926},0.4291730391384142,2.6789199663363821,null,3.563130959589544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU358*Bilans!F358+AV358","v":2.8917638888888888},2.8917638888888888,163.95849852710026,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":23.332175458124638},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W358<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W358<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W358<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W358<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W358<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W358<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB358*Bilans!F358+BC358","v":6.2379490740740744},0.42945524795487783,2.6789199663363821,null,3.5590291077376923,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W358<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W358<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W358<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W358<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W358<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM358*Bilans!F358+BN358","v":4.0509027777777771},4.0509027777777771,229.67986413956638,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":16.655828623968446},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F358<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F358<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F358<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F358<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F358*BT358+BU358","v":2.6038787037037041},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.2522145063739014}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R369*Bilans!F369+S369","v":6.2822750000000003},0.41547202128290811,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'E08'!$C$39+'E08'!$C$40)","v":2.6101094925050816},null,3.6721655074949187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC369*Bilans!F369+AD369","v":4.1127499999999992},4.1127499999999992,226.60530260975611,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":15.942352499885104},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.64600000000000013},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.9580000000000002},{"$f":"AJ369*Bilans!F369+AK369","v":6.2957583333333336},0.41458222414378171,2.6101094925050816,null,3.6856488408282519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU369*Bilans!F369+AV369","v":2.9217583333333335},2.9217583333333335,160.98375327398378,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":22.440908098343446},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!W369<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W369<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W369<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W369<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W369<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W369<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB369*Bilans!F369+BC369","v":7.7960527777777777},0.33479884845636965,2.6101094925050816,null,5.1859432852726961,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W369<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W369<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W369<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W369<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W369<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM369*Bilans!F369+BN369","v":3.9815972222222213},3.8313482704402508,211.10056147990491,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.113273348123041},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F369<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F369<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.15640000000000001},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F369<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F369<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052000000000001},{"$f":"Bilans!F369*BT369+BU369","v":2.6290783333333336},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.2210421369554432}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"R370*Bilans!F370+S370","v":6.2526666666666664},0.44588448765924915,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'E08'!$C$39+'E08'!$C$40)","v":2.7879670731707318},null,3.4646995934959346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC370*Bilans!F370+AD370","v":3.9599999999999995},3.9599999999999995,234.56799219512195,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":17.800218773096823},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$5,0))))))","v":1.8888888888888882E-2},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ370*Bilans!F370+AK370","v":6.2273333333333341},0.4476983845151587,2.7879670731707318,null,3.4393662601626023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$10,0))))))","v":4.3333333333333349E-2},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU370*Bilans!F370+AV370","v":2.8580000000000001},2.8580000000000001,169.29174790243903,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":24.66370410827971},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$5,0))))))","v":-1.8888888888888882E-2},{"$f":"IF(Bilans!W370<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W370<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W370<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W370<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W370<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W370<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB370*Bilans!F370+BC370","v":6.2526666666666664},0.44588448765924915,2.7879670731707318,null,3.4646995934959346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W370<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W370<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W370<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W370<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W370<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM370*Bilans!F370+BN370","v":3.9599999999999995},3.9599999999999995,234.56799219512195,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":17.800218773096823},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F370<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F370<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":3.3555555555555609E-2},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F370<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F370<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.5508888888888892},{"$f":"Bilans!F370*BT370+BU370","v":2.5777333333333337},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.285200987827777}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R371*Bilans!F371+S371","v":6.651275},0.38190162629816099,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'E08'!$C$39+'E08'!$C$40)","v":2.5401327394563009},null,4.1111422605436996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC371*Bilans!F371+AD371","v":4.20275},4.0441556603773581,216.24475140220892,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.733915375772639},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.64600000000000013},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.9580000000000002},{"$f":"AJ371*Bilans!F371+AK371","v":6.618758333333334},0.38377783438076385,2.5401327394563009,null,4.0786255938770335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.0047583333333336},2.8913712264150946,154.60429928389325,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":22.006998736624446},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.73799999999999988},{"$f":"IF(Bilans!W371<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W371<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W371<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W371<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W371<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W371<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2677777777777779},{"$f":"BB371*Bilans!F371+BC371","v":8.1650527777777775},0.31109814089256016,2.5401327394563009,null,5.624920038321477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W371<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W371<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W371<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W371<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W371<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM371*Bilans!F371+BN371","v":4.0399305555555545},3.8874803459119485,207.86717712647638,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.368032058025097},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F371<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F371<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.15640000000000001},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F371<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F371<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052000000000001},{"$f":"Bilans!F371*BT371+BU371","v":2.7072783333333335},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.1280020191335787}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":4.2499764689471142},{"$f":"SUM(AF7:AF372)/229","v":4.1168469461724033},{"$f":"SUM(AG7:AG372)/Z373","v":3.8883331858173862},{"$f":"SUM(AH7:AH372)","v":3469.243365880247},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4280751654316108},{"$f":"SUM(AX7:AX372)/229","v":3.302679820206472},{"$f":"SUM(AY7:AY372)/AR373","v":2.9434861805464387},{"$f":"SUM(AZ7:AZ372)","v":4656.3119058401944},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10842.264535067105},{"$f":"SUM(BK7:BK372)","v":6.0863410304608774},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.0738133066472599},{"$f":"SUM(BP7:BP372)/229","v":3.9446035010024461},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.6504445540097978},{"$f":"SUM(BR7:BR372)","v":3912.2471009370406},null,null,null,{"$f":"SUM(BV7:BV372)","v":1342.4280723748718},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":916.09435580018976},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.6778851297941695}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AE7:AE371)","v":229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AW7:AW371)","v":229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-E06","index":31,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4517.0934153186081},null,null,"COP",{"$f":"K13","v":3.7727706032464052},{"$f":"L13","v":2.9640612209478454},{"$f":"M13","v":3.5328537387051426},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99922168097604147},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99395092540439201},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99848678859485163},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.7727706032464052},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.7831902395852914E-4},{"$f":"1-L3","v":6.049074595607995E-3},{"$f":"1-M3","v":1.5132114051483736E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99922168097604147},null,null,"COP-Inst",{"$f":"K14","v":3.7735495285227247},{"$f":"L14","v":2.9701471095375127},{"$f":"M14","v":3.5343692433892637}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.7831902395852914E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.7735495285227247},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R7*Bilans!F7+S7","v":6.2467500000000005},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.41139358218306044},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'E06'!$C$39+'E06'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":3.6768771404979677},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC7*Bilans!F7+AD7","v":4.0680833333333331},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.0680833333333331},{"$f":"AF7*Z7","v":220.33771237398375},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":15.84368196404991},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.29799999999999988},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.8040000000000003},{"$f":"AJ7*Bilans!F7+AK7","v":5.5067833333333329},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.46667404616161878},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":2.9369104738313001},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16200000000000001},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU7*Bilans!F7+AV7","v":2.87805},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.87805},{"$f":"AX7*AR7","v":155.88248841951221},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":22.394822375075265},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$17,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$17,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"BB7*Bilans!F7+BC7","v":6.2467500000000005},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.41139358218306044},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":3.6768771404979677},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W7<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W7<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W7<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W7<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W7<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM7*Bilans!F7+BN7","v":3.8558333333333334},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.8558333333333334},{"$f":"BP7*BJ7","v":208.84171398373985},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":16.715820670823955},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F7<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F7<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F7<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F7<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288000000000001},{"$f":"Bilans!F7*BT7+BU7","v":2.5863233333333335},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.2742897934996225}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R8*Bilans!F8+S8","v":5.9501851851851848},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.50540066778834514},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'E06'!$C$39+'E06'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":2.9429576191282742},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC8*Bilans!F8+AD8","v":3.7233333333333332},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6530817610062898},{"$f":"AF8*Z8","v":235.01468902592427},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":20.956713886196777},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ8*Bilans!F8+AK8","v":5.2247777777777777},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.57557042499441113},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":2.2175502117208672},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU8*Bilans!F8+AV8","v":2.7124074074074072},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6612299091544376},{"$f":"AX8*AR8","v":171.20561773414465},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":28.76737143414163},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W8<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W8<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W8<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W8<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W8<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W8<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB8*Bilans!F8+BC8","v":5.9501851851851848},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.50540066778834514},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":2.9429576191282742},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W8<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W8<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W8<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W8<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W8<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM8*Bilans!F8+BN8","v":3.7233333333333332},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6530817610062898},{"$f":"BP8*BJ8","v":235.01468902592427},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":20.956713886196777},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F8<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F8<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F8<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F8<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F8*BT8+BU8","v":2.4453111111111108},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.4631062094897862}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":2856.6916021685638},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R9*Bilans!F9+S9","v":5.8930092592592596},0.5291055816378285,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'E06'!$C$39+'E06'!$C$40)","v":3.1180240917174795},null,2.77498516754178,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC9*Bilans!F9+AD9","v":3.6441666666666666},3.5754088050314468,239.23007991409727,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":22.269544601895738},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ9*Bilans!F9+AK9","v":5.1746388888888886},0.60255877920536194,3.1180240917174795,null,2.056614797171409,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU9*Bilans!F9+AV9","v":2.68162037037037},2.3274440950384343,155.72894379744676,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":34.210370948713887},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W9<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W9<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W9<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W9<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W9<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W9<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB9*Bilans!F9+BC9","v":5.8930092592592596},0.5291055816378285,3.1180240917174795,null,2.77498516754178,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W9<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W9<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W9<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W9<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W9<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM9*Bilans!F9+BN9","v":3.6441666666666666},3.5754088050314468,239.23007991409727,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":22.269544601895738},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F9<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F9<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F9<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F9<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F9*BT9+BU9","v":2.4205055555555552},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.498596428992534}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R10*Bilans!F10+S10","v":5.527384259259259},0.69228744318369273,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'E06'!$C$39+'E06'!$C$40)","v":3.826538716336382},null,1.700845542922877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC10*Bilans!F10+AD10","v":3.1379166666666665},2.723474842767295,227.10086891087587,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":36.435020761270536},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ10*Bilans!F10+AK10","v":4.8540138888888889},0.78832463275301801,3.826538716336382,null,1.0274751725525069,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU10*Bilans!F10+AV10","v":2.4847453703703701},2.1565714535290001,179.82881401143663,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":46.012786766997806},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W10<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W10<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W10<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W10<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W10<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W10<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB10*Bilans!F10+BC10","v":5.527384259259259},0.69228744318369273,3.826538716336382,null,1.700845542922877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W10<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W10<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W10<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W10<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W10<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM10*Bilans!F10+BN10","v":3.1379166666666665},2.723474842767295,227.10086891087587,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":36.435020761270536},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F10<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F10<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F10<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F10<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F10*BT10+BU10","v":2.2618805555555554},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":3.7439519395591083}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7975225844688287},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R11*Bilans!F11+S11","v":5.5770370370370372},0.66887141973798869,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'E06'!$C$39+'E06'!$C$40)","v":3.7303206808943088},null,1.8467163561427284,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC11*Bilans!F11+AD11","v":3.2066666666666666},2.78314465408805,225.84906612670656,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":34.697141859373048},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ11*Bilans!F11+AK11","v":4.8975555555555559},0.76166990625819631,3.7303206808943088,null,1.1672348746612471,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU11*Bilans!F11+AV11","v":2.5114814814814812},2.1797763801537382,176.88640764670791,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":44.301408968950284},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W11<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W11<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W11<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W11<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W11<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W11<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB11*Bilans!F11+BC11","v":5.5770370370370372},0.66887141973798869,3.7303206808943088,null,1.8467163561427284,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W11<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W11<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W11<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W11<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W11<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM11*Bilans!F11+BN11","v":3.2066666666666666},2.78314465408805,225.84906612670656,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":34.697141859373048},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F11<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F11<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F11<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F11<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F11*BT11+BU11","v":2.2834222222222218},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":3.7086317241766413}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC45",null,null,null,null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R12*Bilans!F12+S12","v":5.5087268518518515},0.70119529901536914,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'E06'!$C$39+'E06'!$C$40)","v":3.8626933720782524},null,1.6460334797735992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC12*Bilans!F12+AD12","v":3.1120833333333331},2.7010534591194966,227.50222261543183,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":37.107888731749064},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ12*Bilans!F12+AK12","v":4.8376527777777776},0.79846436888193073,3.8626933720782524,null,0.97495940569952522,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU12*Bilans!F12+AV12","v":2.4746990740740737},2.1478520265548564,180.90760412034905,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":46.665408035711486},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W12<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W12<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W12<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W12<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W12<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W12<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB12*Bilans!F12+BC12","v":5.5087268518518515},0.70119529901536914,3.8626933720782524,null,1.6460334797735992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W12<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W12<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W12<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W12<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W12<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM12*Bilans!F12+BN12","v":3.1120833333333331},2.7010534591194966,227.50222261543183,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":37.107888731749064},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F12<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F12<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F12<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F12<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F12*BT12+BU12","v":2.2537861111111108},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":3.7573982958162655}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10777.481389116081},null,{"$f":"F13/F15","v":3856.1833310264378},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7727706032464052},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9640612209478454},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5328537387051426},{"$f":"AE373","v":4.2349127401746731},{"$f":"AF373","v":4.0624130179410018},null,null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R13*Bilans!F13+S13","v":5.5331018518518515},0.68956964211554217,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'E06'!$C$39+'E06'!$C$40)","v":3.8154590637703252},null,1.7176427880815264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC13*Bilans!F13+AD13","v":3.145833333333333},2.7303459119496849,226.97032597024082,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":36.231031514189617},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ13*Bilans!F13+AK13","v":4.8590277777777775},0.78523096353140898,3.8154590637703252,null,1.0435687140074523,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU13*Bilans!F13+AV13","v":2.4878240740740738},2.1592435359888187,179.49528192292615,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":45.813845048833834},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W13<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W13<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W13<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W13<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W13<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W13<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB13*Bilans!F13+BC13","v":5.5331018518518515},0.68956964211554217,3.8154590637703252,null,1.7176427880815264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W13<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W13<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W13<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W13<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W13<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM13*Bilans!F13+BN13","v":3.145833333333333},2.7303459119496849,226.97032597024082,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":36.231031514189617},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F13<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F13<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F13<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F13<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F13*BT13+BU13","v":2.264361111111111},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":3.7398505262563293}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":70.869486981480733},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7735495285227247},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9701471095375127},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5343692433892637},null,null,null,null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R14*Bilans!F14+S14","v":5.7413425925925923},0.59427327310590772,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'E06'!$C$39+'E06'!$C$40)","v":3.4119264545223578},null,2.3294161380702345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC14*Bilans!F14+AD14","v":3.4341666666666666},3.3693710691823902,248.4728724405584,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":26.045233601017625},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ14*Bilans!F14+AK14","v":5.0416388888888886},0.67674947169298394,3.4119264545223578,null,1.6297124343665308,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU14*Bilans!F14+AV14","v":2.5999537037037035},2.2565635918937801,166.40934643588824,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":38.889245975877053},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W14<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W14<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W14<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W14<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W14<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W14<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB14*Bilans!F14+BC14","v":5.7413425925925923},0.59427327310590772,3.4119264545223578,null,2.3294161380702345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W14<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W14<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W14<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W14<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W14<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM14*Bilans!F14+BN14","v":3.4341666666666666},3.3693710691823902,248.4728724405584,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":26.045233601017625},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F14<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F14<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F14<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F14<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F14*BT14+BU14","v":2.3547055555555554},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.5963613680035156}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.7948571071301567},null,null,null,"tylko CO",{"$f":"F11","v":3.7975225844688287},{"$f":"F15","v":2.7948571071301567},{"$f":"F28","v":3.5003638039822387},null,null,null,null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R15*Bilans!F15+S15","v":5.5719212962962956},0.67126469584720305,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'E06'!$C$39+'E06'!$C$40)","v":3.7402340542428862},null,1.8316872420534094,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC15*Bilans!F15+AD15","v":3.199583333333333},2.7769968553459115,225.99037852891544,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":34.872745076469037},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ15*Bilans!F15+AK15","v":4.8930694444444445},0.76439423080118363,3.7402340542428862,null,1.1528353902015582,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU15*Bilans!F15+AV15","v":2.508726851851852},2.1773855695317956,177.19436308133487,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":44.476047223670179},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W15<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W15<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W15<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W15<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W15<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W15<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB15*Bilans!F15+BC15","v":5.5719212962962956},0.67126469584720305,3.7402340542428862,null,1.8316872420534094,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W15<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W15<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W15<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W15<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W15<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM15*Bilans!F15+BN15","v":3.199583333333333},2.7769968553459115,225.99037852891544,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":34.872745076469037},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F15<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F15<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F15<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F15<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F15*BT15+BU15","v":2.2812027777777777},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":3.7122399532025288}]
[null,10,null,null,null,null,null,null,null,"tylko CWU",{"$f":"F19","v":3.6689744721899928},{"$f":"F19","v":3.6689744721899928},{"$f":"F19","v":3.6689744721899928},null,null,null,null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R16*Bilans!F16+S16","v":5.975462962962963},0.49506521206114285,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'E06'!$C$39+'E06'!$C$40)","v":2.9582438389227641},null,3.0172191240401989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC16*Bilans!F16+AD16","v":3.7583333333333333},3.7583333333333333,237.50466666666674,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.009144340489971},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ16*Bilans!F16+AK16","v":5.2469444444444449},0.56380315634083067,2.9582438389227641,null,2.2887006055216808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU16*Bilans!F16+AV16","v":2.7260185185185182},2.6745842068483578,169.01806577014202,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":28.116906528419197},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W16<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W16<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W16<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W16<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W16<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W16<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB16*Bilans!F16+BC16","v":5.975462962962963},0.49506521206114285,2.9582438389227641,null,3.0172191240401989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W16<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W16<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W16<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W16<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W16<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM16*Bilans!F16+BN16","v":3.7583333333333333},3.7583333333333333,237.50466666666674,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.009144340489971},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F16<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F16<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F16<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F16<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F16*BT16+BU16","v":2.4562777777777778},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.4476443053947614}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":705.09532399169348},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R17*Bilans!F17+S17","v":5.9363425925925926},0.51109785878005976,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'E06'!$C$39+'E06'!$C$40)","v":3.0340519880589429},null,2.9022906045336496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC17*Bilans!F17+AD17","v":3.7041666666666666},3.6342767295597489,236.07197944470019,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":21.269408695395249},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ17*Bilans!F17+AK17","v":5.2126388888888888},0.58205681474046489,3.0340519880589429,null,2.1785869008299459,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU17*Bilans!F17+AV17","v":2.7049537037037035},2.6539168413696714,172.39067045388694,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":29.126352366518468},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W17<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W17<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W17<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W17<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W17<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W17<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB17*Bilans!F17+BC17","v":5.9363425925925926},0.51109785878005976,3.0340519880589429,null,2.9022906045336496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W17<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W17<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W17<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W17<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W17<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM17*Bilans!F17+BN17","v":3.7041666666666666},3.6342767295597489,236.07197944470019,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":21.269408695395249},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F17<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F17<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F17<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F17<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F17*BT17+BU17","v":2.4393055555555554},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.4716323560762654}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4517.0934153186081},null,null,null,null,null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R18*Bilans!F18+S18","v":5.9234027777777776},0.51644757346425418,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'E06'!$C$39+'E06'!$C$40)","v":3.0591269912347561},null,2.8642757865430215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC18*Bilans!F18+AD18","v":3.6862499999999998},3.6166981132075473,237.03910003681551,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.564650892565741},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ18*Bilans!F18+AK18","v":5.2012916666666671},0.58814755781523931,3.0591269912347561,null,2.142164675431911,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU18*Bilans!F18+AV18","v":2.6979861111111108},2.6470807127882598,173.4901864196963,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":29.463715185688262},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W18<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W18<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W18<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W18<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W18<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W18<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB18*Bilans!F18+BC18","v":5.9234027777777776},0.51644757346425418,3.0591269912347561,null,2.8642757865430215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W18<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W18<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W18<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W18<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W18<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM18*Bilans!F18+BN18","v":3.6862499999999998},3.6166981132075473,237.03910003681551,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.564650892565741},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F18<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F18<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F18<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F18<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F18*BT18+BU18","v":2.4336916666666664},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.4796405021273951}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6689744721899928},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":4944.615833466577},null,null,null,null,null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R19*Bilans!F19+S19","v":5.8890972222222224},0.53074432102033886,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'E06'!$C$39+'E06'!$C$40)","v":3.1256049066310974},null,2.7634923155911251,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC19*Bilans!F19+AD19","v":3.6387499999999999},3.5700943396226417,239.5038713207548,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":22.361457864102203},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ19*Bilans!F19+AK19","v":5.1712083333333334},0.60442447976493519,3.1256049066310974,null,2.045603426702236,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU19*Bilans!F19+AV19","v":2.6795138888888888},2.3256158280922428,156.01660377741987,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":34.327472827629471},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W19<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W19<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W19<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W19<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W19<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W19<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB19*Bilans!F19+BC19","v":5.8890972222222224},0.53074432102033886,3.1256049066310974,null,2.7634923155911251,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W19<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W19<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W19<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W19<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W19<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM19*Bilans!F19+BN19","v":3.6387499999999999},3.5700943396226417,239.5038713207548,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":22.361457864102203},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F19<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F19<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F19<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F19<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F19*BT19+BU19","v":2.4188083333333332},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.5010513137074759}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5963.7694628547561},null,null,null,null,null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R20*Bilans!F20+S20","v":5.6676157407407404},0.62721183320713569,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'E06'!$C$39+'E06'!$C$40)","v":3.5547956586636182},null,2.1128200820771221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC20*Bilans!F20+AD20","v":3.3320833333333333},2.8919968553459117,222.87759218745208,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":31.711569414352233},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ20*Bilans!F20+AK20","v":4.9769861111111107},0.71424665034277368,3.5547956586636182,null,1.4221904524474924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU20*Bilans!F20+AV20","v":2.5602546296296294},2.2221077917540177,171.25123538485792,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":41.271516784520742},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W20<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W20<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W20<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W20<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W20<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W20<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB20*Bilans!F20+BC20","v":5.6676157407407404},0.62721183320713569,3.5547956586636182,null,2.1128200820771221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W20<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W20<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W20<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W20<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W20<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM20*Bilans!F20+BN20","v":3.3320833333333333},2.8919968553459117,222.87759218745208,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":31.711569414352233},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F20<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F20<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F20<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F20<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F20*BT20+BU20","v":2.3227194444444441},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.6458867700437017}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R21*Bilans!F21+S21","v":5.3976249999999997},0.73561505286030837,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'E06'!$C$39+'E06'!$C$40)","v":3.9705741996951218},null,1.4270508003048779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$10,0))))))","v":5.6250000000000022E-2},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC21*Bilans!F21+AD21","v":3.0634375},2.6588325471698111,230.61649981132078,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":38.819985150952029},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.6529545454545449},{"$f":"AJ21*Bilans!F21+AK21","v":4.3055113636363629},0.92220734411014105,3.9705741996951218,null,0.33493716394124107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$10,0))))))","v":5.1750000000000018E-2},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU21*Bilans!F21+AV21","v":2.2163625000000002},1.6309082547169815,141.45845838113215,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":63.287336796214518},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14374999999999999},{"$f":"IF(Bilans!W21<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W21<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W21<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W21<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W21<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W21<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB21*Bilans!F21+BC21","v":4.9058680555555556},0.8093520157352625,3.9705741996951218,null,0.93529385586043379,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W21<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W21<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W21<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W21<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W21<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM21*Bilans!F21+BN21","v":2.1337500000000005},1.5701179245283023,136.18574830188686,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":65.737635618043342},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F21<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F21<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":5.1750000000000018E-2},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F21<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F21<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F21*BT21+BU21","v":2.2163625000000002},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":4.5043027564413558}]
[null,16,null,null,"3 | 25 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R22*Bilans!F22+S22","v":6.0467824074074077},0.46637030434513865,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'E06'!$C$39+'E06'!$C$40)","v":2.8200397516514228},null,3.2267426557559848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC22*Bilans!F22+AD22","v":3.8570833333333332},3.8570833333333332,231.3486109349594,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":18.505286514885245},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ22*Bilans!F22+AK22","v":5.3094861111111111},0.53113233421026429,2.8200397516514228,null,2.4894463594596883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU22*Bilans!F22+AV22","v":2.764421296296296},2.7122624039133472,162.68202820865508,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":26.316197168879217},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W22<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W22<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W22<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W22<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W22<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W22<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB22*Bilans!F22+BC22","v":6.0467824074074077},0.46637030434513865,2.8200397516514228,null,3.2267426557559848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W22<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W22<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W22<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W22<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W22<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM22*Bilans!F22+BN22","v":3.8570833333333332},3.8570833333333332,231.3486109349594,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":18.505286514885245},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F22<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F22<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F22<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F22<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F22*BT22+BU22","v":2.4872194444444444},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.4047546998470763}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R23*Bilans!F23+S23","v":5.8234953703703702},0.55855274787133746,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'E06'!$C$39+'E06'!$C$40)","v":3.2527293413363823},null,2.570766029033988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC23*Bilans!F23+AD23","v":3.5479166666666666},3.4809748427672957,243.81596816996475,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":23.944586273643576},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ23*Bilans!F23+AK23","v":5.1136805555555558},0.63608379639642987,3.2527293413363823,null,1.8609512142191735,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU23*Bilans!F23+AV23","v":2.6441898148148146},2.294957197763801,160.74439958795654,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":36.318979073004435},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W23<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W23<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W23<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W23<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W23<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W23<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB23*Bilans!F23+BC23","v":5.8234953703703702},0.55855274787133746,3.2527293413363823,null,2.570766029033988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W23<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W23<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W23<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W23<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W23<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM23*Bilans!F23+BN23","v":3.5479166666666666},3.4809748427672957,243.81596816996475,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":23.944586273643576},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F23<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F23<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F23<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F23<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F23*BT23+BU23","v":2.3903472222222222},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.5427372284226162}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R24*Bilans!F24+S24","v":5.4744062500000004},0.71283472348669052,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'E06'!$C$39+'E06'!$C$40)","v":3.9023468654725608},null,1.5720593845274395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$10,0))))))","v":5.6250000000000022E-2},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC24*Bilans!F24+AD24","v":3.0908593750000004},2.6826326650943395,228.42447025109294,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":37.771755590805157},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.6529545454545449},{"$f":"AJ24*Bilans!F24+AK24","v":4.3913778409090902},0.88863837429773718,3.9023468654725608,null,0.4890309754365294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$10,0))))))","v":5.1750000000000018E-2},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU24*Bilans!F24+AV24","v":2.2415906250000002},1.6494723466981134,140.45152431449034,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":61.430399587292186},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14374999999999999},{"$f":"IF(Bilans!W24<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W24<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W24<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W24<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W24<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W24<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB24*Bilans!F24+BC24","v":4.9759461805555558},0.78424217703995958,3.9023468654725608,null,1.073599315082995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W24<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W24<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W24<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W24<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W24<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM24*Bilans!F24+BN24","v":2.182500000000001},1.8942452830188685,161.2937846203406,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":53.492410024306409},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F24<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F24<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":5.1750000000000018E-2},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F24<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F24<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F24*BT24+BU24","v":2.2415906250000002},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":4.4676246512036411}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R25*Bilans!F25+S25","v":5.6248842592592592},0.64669801465100907,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'E06'!$C$39+'E06'!$C$40)","v":3.6376014831046746},null,1.9872827761545846,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC25*Bilans!F25+AD25","v":3.2729166666666667},2.8406446540880501,224.39014246816996,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":33.091535242765048},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ25*Bilans!F25+AK25","v":4.9395138888888885},0.73642904239771845,3.6376014831046746,null,1.301912405784214,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU25*Bilans!F25+AV25","v":2.5372453703703703},2.2021374912648497,173.95274860876754,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":42.686386774576448},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W25<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W25<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W25<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W25<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W25<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W25<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB25*Bilans!F25+BC25","v":5.6248842592592592},0.64669801465100907,3.6376014831046746,null,1.9872827761545846,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W25<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W25<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W25<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W25<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W25<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM25*Bilans!F25+BN25","v":3.2729166666666667},2.8406446540880501,224.39014246816996,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":33.091535242765048},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F25<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F25<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F25<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F25<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F25*BT25+BU25","v":2.3041805555555555},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.6752207081191459}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10838.469665456407},null,{"$f":"F26/F28","v":3096.3837682031417},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R26*Bilans!F26+S26","v":5.4396250000000004},0.72307434147312954,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'E06'!$C$39+'E06'!$C$40)","v":3.9332532647357725},null,1.5063717352642279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$10,0))))))","v":5.6250000000000022E-2},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC26*Bilans!F26+AD26","v":3.0784375000000002},2.6718514150943395,229.42679797975154,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":38.244280920820984},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.6529545454545449},{"$f":"AJ26*Bilans!F26+AK26","v":4.3524810606060598},0.90368073059187259,3.9332532647357725,null,0.41922779587028725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$10,0))))))","v":5.1750000000000018E-2},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU26*Bilans!F26+AV26","v":2.2301625000000005},1.6410629716981138,140.91495535747822,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":62.266371162969826},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14374999999999999},{"$f":"IF(Bilans!W26<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W26<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W26<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W26<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W26<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W26<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB26*Bilans!F26+BC26","v":4.9442013888888887},0.79552853036589055,3.9332532647357725,null,1.0109481241531162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W26<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W26<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W26<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W26<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W26<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM26*Bilans!F26+BN26","v":2.1604166666666673},1.8750786163522017,161.00943356343004,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":54.495334332354005},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F26<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F26<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":5.1750000000000018E-2},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F26<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F26<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F26*BT26+BU26","v":2.2301625000000005},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.4841367084132848}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":9.8812106411565495},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R27*Bilans!F27+S27","v":5.6477546296296293},0.63623211496992549,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'E06'!$C$39+'E06'!$C$40)","v":3.5932828728404473},null,2.0544717567891819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC27*Bilans!F27+AD27","v":3.3045833333333334},2.8681289308176097,223.60520761313083,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":32.346815741764239},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ27*Bilans!F27+AK27","v":4.959569444444444},0.72451508403930742,3.5932828728404473,null,1.3662865716039967,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU27*Bilans!F27+AV27","v":2.549560185185185},2.2128258211041225,172.51643460764259,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":41.925956016948994},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W27<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W27<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W27<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W27<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W27<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W27<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB27*Bilans!F27+BC27","v":5.6477546296296293},0.63623211496992549,3.5932828728404473,null,2.0544717567891819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W27<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W27<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W27<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W27<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W27<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM27*Bilans!F27+BN27","v":3.3045833333333334},2.8681289308176097,223.60520761313083,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":32.346815741764239},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F27<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F27<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F27<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F27<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F27*BT27+BU27","v":2.3141027777777774},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":3.6594623948186933}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5003638039822387},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R28*Bilans!F28+S28","v":5.9209953703703704},0.5174454490264242,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'E06'!$C$39+'E06'!$C$40)","v":3.0637921081046748},null,2.8572032622656955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC28*Bilans!F28+AD28","v":3.6829166666666664},3.6134276729559751,237.21676758091738,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":21.619896606099484},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ28*Bilans!F28+AK28","v":5.1991805555555555},0.58928365256153237,3.0637921081046748,null,2.1353884474508806,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU28*Bilans!F28+AV28","v":2.6966898148148144},2.6458088749126483,173.69386791413137,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":29.526672702504275},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W28<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W28<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W28<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W28<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W28<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W28<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB28*Bilans!F28+BC28","v":5.9209953703703704},0.5174454490264242,3.0637921081046748,null,2.8572032622656955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W28<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W28<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W28<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W28<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W28<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM28*Bilans!F28+BN28","v":3.6829166666666664},3.6134276729559751,237.21676758091738,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":21.619896606099484},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F28<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F28<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F28<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F28<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F28*BT28+BU28","v":2.4326472222222222},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.4811344676962253}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R29*Bilans!F29+S29","v":7.3706249999999995},0.26962657717234767,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'E06'!$C$39+'E06'!$C$40)","v":1.987316390370935},null,5.383308609629065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC29*Bilans!F29+AD29","v":4.8589583333333337},4.6756014150943397,189.90012166935117,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.337064867402953},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.29799999999999988},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.8040000000000003},{"$f":"AJ29*Bilans!F29+AK29","v":6.747208333333333},0.29453905855447898,1.987316390370935,null,4.7598919429623976,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16200000000000001},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU29*Bilans!F29+AV29","v":3.5523750000000001},3.4183231132075473,138.83561011159691,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.139094965952301},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!W29<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W29<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W29<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W29<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W29<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W29<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB29*Bilans!F29+BC29","v":7.7661805555555548},0.25589366306315192,1.987316390370935,null,5.7788641651846202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W29<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W29<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W29<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W29<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W29<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM29*Bilans!F29+BN29","v":4.2720833333333337},4.1108726415094345,166.9635936608376,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.757113230393008},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F29<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F29<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F29<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F29<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288000000000001},{"$f":"Bilans!F29*BT29+BU29","v":3.2173583333333333},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.6320885694599103}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R30*Bilans!F30+S30","v":6.6866250000000003},0.35023128596036951,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'E06'!$C$39+'E06'!$C$40)","v":2.341865272484756},null,4.3447597275152443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC30*Bilans!F30+AD30","v":4.3776250000000001},4.2124316037735854,205.8202300982513,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.802866767744231},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.29799999999999988},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.8040000000000003},{"$f":"AJ30*Bilans!F30+AK30","v":5.9922749999999994},0.39081405183920231,2.341865272484756,null,3.6504097275152434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16200000000000001},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU30*Bilans!F30+AV30","v":3.141975},3.0234099056603774,147.72439792420619,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":19.231144307050926},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!W30<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W30<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W30<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W30<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W30<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W30<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB30*Bilans!F30+BC30","v":7.0821805555555555},0.33067008869855768,2.341865272484756,null,4.7403152830707995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W30<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W30<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W30<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W30<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W30<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM30*Bilans!F30+BN30","v":4.0187499999999998},3.8670990566037733,188.94721446157385,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.03546491673937},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F30<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F30<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F30<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F30<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288000000000001},{"$f":"Bilans!F30*BT30+BU30","v":2.8333050000000002},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":2.988867097973305}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R31*Bilans!F31+S31","v":6.39975},0.3891661194130106,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'E06'!$C$39+'E06'!$C$40)","v":2.4905658727134146},null,3.9091841272865855,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC31*Bilans!F31+AD31","v":4.1757500000000007},4.0181745283018877,210.22383501426606,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.494277265804447},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.29799999999999988},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.8040000000000003},{"$f":"AJ31*Bilans!F31+AK31","v":5.6756500000000001},0.43881597221699975,2.4905658727134146,null,3.1850841272865855,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16200000000000001},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU31*Bilans!F31+AV31","v":2.9698500000000001},2.9698500000000001,155.37733665365855,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.963587468694524},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!W31<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W31<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W31<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W31<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W31<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W31<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB31*Bilans!F31+BC31","v":6.7953055555555553},0.36651271268842839,2.4905658727134146,null,4.3047396828421407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W31<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W31<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W31<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W31<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W31<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM31*Bilans!F31+BN31","v":3.9125000000000001},3.7648584905660378,196.97078476760242,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.536799563625028},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F31<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F31<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F31<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F31<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288000000000001},{"$f":"Bilans!F31*BT31+BU31","v":2.6722300000000003},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.1690281499059791}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R37*Bilans!F37+S37","v":5.9769675925925929},0.49445276306026453,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'E06'!$C$39+'E06'!$C$40)","v":2.955328140879065},null,3.0216394517135279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC37*Bilans!F37+AD37","v":3.7604166666666665},3.7604166666666665,237.38134654471543,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":19.976601797175867},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ37*Bilans!F37+AK37","v":5.2482638888888893},0.56310585813640135,2.955328140879065,null,2.2929357480098242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU37*Bilans!F37+AV37","v":2.7268287037037036},2.6753791055206153,168.88689495917916,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":28.07839314677064},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W37<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W37<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W37<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W37<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W37<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W37<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB37*Bilans!F37+BC37","v":5.9769675925925929},0.49445276306026453,2.955328140879065,null,3.0216394517135279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W37<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W37<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W37<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W37<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W37<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM37*Bilans!F37+BN37","v":3.7604166666666665},3.7604166666666665,237.38134654471543,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":19.976601797175867},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F37<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F37<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F37<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F37<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F37*BT37+BU37","v":2.4569305555555552},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.4467283065346579}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R44*Bilans!F44+S44","v":5.9200925925925922},0.51781986159584692,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'E06'!$C$39+'E06'!$C$40)","v":3.0655415269308945},null,2.8545510656616977,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC44*Bilans!F44+AD44","v":3.6816666666666666},3.6122012578616358,237.28320996471857,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":21.640639539594545},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ44*Bilans!F44+AK44","v":5.1983888888888892},0.58970992598942085,3.0655415269308945,null,2.1328473619579946,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU44*Bilans!F44+AV44","v":2.6962037037037034},2.6453319357092941,173.77017732917457,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":29.550297378802789},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W44<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W44<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W44<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W44<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W44<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W44<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB44*Bilans!F44+BC44","v":5.9200925925925922},0.51781986159584692,3.0655415269308945,null,2.8545510656616977,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W44<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W44<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W44<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W44<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W44<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM44*Bilans!F44+BN44","v":3.6816666666666666},3.6122012578616358,237.28320996471857,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":21.640639539594545},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F44<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F44<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F44<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F44<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F44*BT44+BU44","v":2.4322555555555554},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.4816950355732588}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R61*Bilans!F61+S61","v":5.8439583333333331},0.54981156002003317,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'E06'!$C$39+'E06'!$C$40)","v":3.2130758479420729},null,2.6308824853912602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC61*Bilans!F61+AD61","v":3.5762499999999999},3.5087735849056609,242.52745714680171,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":23.442136205803212},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ61*Bilans!F61+AK61","v":5.1316249999999997},0.6261322384122131,3.2130758479420729,null,1.9185491520579268,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU61*Bilans!F61+AV61","v":2.6552083333333329},2.3045204402515718,159.28912732397603,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":35.692088842442118},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W61<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W61<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W61<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W61<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W61<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W61<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB61*Bilans!F61+BC61","v":5.8439583333333331},0.54981156002003317,3.2130758479420729,null,2.6308824853912602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W61<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W61<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W61<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W61<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W61<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM61*Bilans!F61+BN61","v":3.5762499999999999},3.5087735849056609,242.52745714680171,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":23.442136205803212},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F61<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F61<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F61<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F61<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F61*BT61+BU61","v":2.3992249999999999},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.5296281478490994}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R71*Bilans!F71+S71","v":6.5696250000000003},0.36569998923739161,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'E06'!$C$39+'E06'!$C$40)","v":2.4025117917936991},null,4.1671132082063007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC71*Bilans!F71+AD71","v":4.2952916666666665},4.1332051886792449,207.77844265232397,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.473498364038713},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.29799999999999988},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.8040000000000003},{"$f":"AJ71*Bilans!F71+AK71","v":5.8631416666666665},0.40976526380942513,2.4025117917936991,null,3.4606298748729674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16200000000000001},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU71*Bilans!F71+AV71","v":3.0717750000000001},3.0717750000000001,154.41977751951222,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.474713654673721},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!W71<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W71<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W71<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W71<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W71<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W71<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB71*Bilans!F71+BC71","v":6.9651805555555555},0.34493173186693799,2.4025117917936991,null,4.5626687637618559,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W71<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W71<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W71<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W71<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W71<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM71*Bilans!F71+BN71","v":3.9754166666666668},3.8254009433962266,192.30495807869309,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.638083281140956},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F71<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F71<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F71<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F71<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288000000000001},{"$f":"Bilans!F71*BT71+BU71","v":2.7676116666666668},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.0598122543769404}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R77*Bilans!F77+S77","v":6.2445000000000004},0.41172858334846857,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'E06'!$C$39+'E06'!$C$40)","v":2.5710391387195122},null,3.6734608612804882,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC77*Bilans!F77+AD77","v":4.0665000000000004},4.0665000000000004,220.36224643902443,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":15.857787694217775},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.29799999999999988},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.8040000000000003},{"$f":"AJ77*Bilans!F77+AK77","v":5.5042999999999997},0.46709647706693175,2.5710391387195122,null,2.9332608612804876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16200000000000001},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU77*Bilans!F77+AV77","v":2.8767},2.8767,155.88739071219513,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":22.416551485569087},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!W77<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W77<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W77<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W77<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W77<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W77<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB77*Bilans!F77+BC77","v":6.6400555555555556},0.38720144992889299,2.5710391387195122,null,4.0690164168360434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W77<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W77<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W77<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W77<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W77<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM77*Bilans!F77+BN77","v":3.855},3.7095283018867926,201.01807201104467,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":17.383798804213722},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F77<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F77<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F77<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F77<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288000000000001},{"$f":"Bilans!F77*BT77+BU77","v":2.5850599999999999},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.2758899573020575}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R94*Bilans!F94+S94","v":6.0308333333333337},0.47272839313217641,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'E06'!$C$39+'E06'!$C$40)","v":2.8509461509146341},null,3.1798871824186996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC94*Bilans!F94+AD94","v":3.835},3.835,232.78038439024391,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":18.83486908131141},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ94*Bilans!F94+AK94","v":5.2955000000000005},0.53837147595404278,2.8509461509146341,null,2.4445538490853664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU94*Bilans!F94+AV94","v":2.7558333333333329},2.7038364779874211,164.11997253566497,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":26.714530821255277},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W94<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W94<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W94<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W94<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W94<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W94<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB94*Bilans!F94+BC94","v":6.0308333333333337},0.47272839313217641,2.8509461509146341,null,3.1798871824186996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W94<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W94<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W94<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W94<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W94<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM94*Bilans!F94+BN94","v":3.835},3.835,232.78038439024391,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":18.83486908131141},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F94<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F94<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F94<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F94<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F94*BT94+BU94","v":2.4802999999999997},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.4142531520474364}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R104*Bilans!F104+S104","v":8.3411624999999994},0.16918198835425829,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'E06'!$C$39+'E06'!$C$40)","v":1.4111744569359759},null,6.9299880430640233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.6199999999999992},{"$f":"AC104*Bilans!F104+AD104","v":5.8433124999999997},5.6228101415094338,153.03533791290846,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.7601242195515887},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ104*Bilans!F104+AK104","v":8.3411624999999994},0.16918198835425829,1.4111744569359759,null,6.9299880430640233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.6199999999999992},{"$f":"AU104*Bilans!F104+AV104","v":5.8433124999999997},5.6228101415094338,153.03533791290846,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.7601242195515887},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W104<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W104<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W104<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W104<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W104<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W104<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB104*Bilans!F104+BC104","v":7.5267180555555555},0.18748868318434914,1.4111744569359759,null,6.1155435986195794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W104<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W104<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W104<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W104<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W104<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.6199999999999992},{"$f":"BM104*Bilans!F104+BN104","v":5.683749999999999},5.4692688679245274,148.85642379429362,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.921830807769263},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F104<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F104<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F104<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F104<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F104*BT104+BU104","v":3.8614424999999999},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.1930592241172193}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F116<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F116<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F116<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F116<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F116<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F116<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F116<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F116<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F116<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F116<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F116<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F116<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F116<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F116<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F116<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F116*BT116+BU116","v":3.7939041666666666},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.2320996316740356}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F119<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F119<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F119<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F119<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F119<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F119<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F119<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F119<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F119<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F119<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F119<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F119<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F119<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F119<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F119<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F119*BT119+BU119","v":4.3252516666666665},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":1.9578911808268396}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F136<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F136<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F136<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F136<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F136<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F136<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F136<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F136<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F136<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F136<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F136<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F136<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F136<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F136<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F136<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F136*BT136+BU136","v":4.6188366666666667},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":1.8334426402513886}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F142<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F142<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F142<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F142<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F142<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F142<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F142<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F142<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F142<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F142<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F142<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F142<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F142<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F142<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F142<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F142*BT142+BU142","v":4.3541966666666667},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":1.9448758844203}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F152<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F152<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F152<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F152<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F152<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F152<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F152<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F152<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F152<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F152<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F152<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F152<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F152<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F152<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F152<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F152*BT152+BU152","v":4.8414374999999996},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":1.7491441525421438}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F169<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F169<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F169<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F169<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F169<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F169<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F169<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F169<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F169<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F169<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F169<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F169<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F169<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F169<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F169<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F169*BT169+BU169","v":5.1143475000000009},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":1.6558069417502925}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F175<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F175<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F175<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F175<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F175<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F175<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F175<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F175<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F175<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F175<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F175<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F175<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F175<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F175<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F175<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F175*BT175+BU175","v":4.5885133333333341},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":1.8455590030663354}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F185<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F185<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F185<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F185<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F185<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F185<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F185<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F185<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F185<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F185<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F185<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F185<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F185<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F185<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F185<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F185*BT185+BU185","v":5.3920816666666669},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":1.5705199988668423}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F201<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F201<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F201<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F201<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F201<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F201<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F201<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F201<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F201<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F201<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F201<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F201<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F201<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F201<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F201<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F201*BT201+BU201","v":5.2122091666666659},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":1.6247183914223045}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F211<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F211<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F211<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F211<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F211<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F211<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F211<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.10519999999999996},{"$f":"IF(Bilans!F211<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F211<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F211<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F211<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F211<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F211<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F211<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F211<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":3.3060000000000009},{"$f":"Bilans!F211*BT211+BU211","v":5.5945383333333334},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":1.5136855962836235}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F217<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F217<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F217<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F217<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F217<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F217<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F217<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F217<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F217<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F217<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F217<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F217<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F217<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F217<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F217<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F217*BT217+BU217","v":4.8510858333333324},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":1.7456652765932144}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F234<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F234<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F234<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F234<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F234<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F234<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F234<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.10519999999999996},{"$f":"IF(Bilans!F234<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F234<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F234<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F234<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F234<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F234<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F234<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F234<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":3.3060000000000009},{"$f":"Bilans!F234*BT234+BU234","v":5.8777016666666668},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":1.4407624907280803}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F244<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F244<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F244<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F244<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F244<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F244<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F244<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F244<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F244<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F244<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F244<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F244<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F244<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F244<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F244<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F244*BT244+BU244","v":4.4065733333333332},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":1.9217590296216385}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R250*Bilans!F250+S250","v":8.5383833333333339},0.14266813738468323,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'E06'!$C$39+'E06'!$C$40)","v":1.2181552464430896},null,7.3202280868902445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.6199999999999992},{"$f":"AC250*Bilans!F250+AD250","v":6.0019166666666663},5.7754292452830187,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ250*Bilans!F250+AK250","v":8.5383833333333339},0.14266813738468323,1.2181552464430896,null,{"$f":"AL250-AN250","v":7.3202280868902445},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.6199999999999992},{"$f":"AU250*Bilans!F250+AV250","v":6.0019166666666663},5.7754292452830187,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W250<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W250<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W250<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W250<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W250<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W250<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB250*Bilans!F250+BC250","v":7.7239388888888882},0.1577116629179241,1.2181552464430896,null,{"$f":"BD250-BF250","v":6.5057836424457989},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W250<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W250<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W250<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W250<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W250<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.6199999999999992},{"$f":"BM250*Bilans!F250+BN250","v":5.8216666666666654},5.6019811320754709,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F250<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F250<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F250<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F250<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F250*BT250+BU250","v":4.0895566666666667},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.0707310799842009}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'E06'!$C$39+'E06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W260<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W260<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W260<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W260<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W260<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB260*Bilans!F260+BC260","v":6.0055555555555555},0,0,null,6.0055555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W260<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W260<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W260<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W260<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W260<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.8929166666666668},1.8214858490566039,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F260<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F260<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F260<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F260<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F260*BT260+BU260","v":5.2328841666666674},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":1.6182991679744336}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R277*Bilans!F277+S277","v":8.8929041666666659},9.7964305351266864E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'E06'!$C$39+'E06'!$C$40)","v":0.87118717924288669},null,8.0217169874237797,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.6199999999999992},{"$f":"AC277*Bilans!F277+AD277","v":6.2870208333333331},6.0497747641509436,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ277*Bilans!F277+AK277","v":8.8929041666666659},9.7964305351266864E-2,0.87118717924288669,null,8.0217169874237797,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.6199999999999992},{"$f":"AU277*Bilans!F277+AV277","v":6.2870208333333331},6.0497747641509436,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W277<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W277<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W277<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W277<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W277<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W277<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB277*Bilans!F277+BC277","v":8.0784597222222203},0.10784075296512598,0.87118717924288669,null,7.2072725429793341,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W277<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W277<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W277<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W277<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W277<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.6199999999999992},{"$f":"BM277*Bilans!F277+BN277","v":6.0695833333333322},5.8405424528301877,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F277<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F277<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F277<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F277<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F277*BT277+BU277","v":4.4996108333333336},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":1.8820232252729832}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R286*Bilans!F286+S286","v":8.5824750000000005},0.1369072342647478,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'E06'!$C$39+'E06'!$C$40)","v":1.1750029153963415},null,7.4074720846036595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.6199999999999992},{"$f":"AC286*Bilans!F286+AD286","v":6.0373749999999999},5.8095495283018872,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ286*Bilans!F286+AK286","v":8.5824750000000005},0.1369072342647478,1.1750029153963415,null,7.4074720846036595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.6199999999999992},{"$f":"AU286*Bilans!F286+AV286","v":6.0373749999999999},5.8095495283018872,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W286<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W286<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W286<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W286<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W286<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W286<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB286*Bilans!F286+BC286","v":7.7680305555555549},0.15126136631324147,1.1750029153963415,null,6.5930276401592138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W286<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W286<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W286<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W286<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W286<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.6199999999999992},{"$f":"BM286*Bilans!F286+BN286","v":5.8524999999999991},5.6316509433962256,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F286<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F286<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F286<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F286<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F286*BT286+BU286","v":4.140555},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.0452263266695541}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.75},{"$f":"R292*Bilans!F292+S292","v":7.9937500000000004},0.20564155256583838,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'E06'!$C$39+'E06'!$C$40)","v":1.6438471608231706},null,6.3499028391768295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.27333333333333315},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"AC292*Bilans!F292+AD292","v":5.4898333333333333},5.2826698113207549,172.36140445651176,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.349876690023466},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26666666666666689},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.0233333333333317},{"$f":"AJ292*Bilans!F292+AK292","v":7.4166666666666679},0.22164231381885444,1.6438471608231706,null,5.772819505843497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.4400000000000004},{"$f":"AU292*Bilans!F292+AV292","v":3.9657499999999999},3.8160990566037736,124.51056311182698,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.174518829674209},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!W292<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W292<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W292<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W292<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W292<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W292<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB292*Bilans!F292+BC292","v":8.249305555555555},0.19927097496299065,1.6438471608231706,null,6.6054583947323842,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W292<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W292<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W292<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W292<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W292<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"BM292*Bilans!F292+BN292","v":3.9341666666666679},3.7857075471698125,123.51895783709163,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":10.256199461668412},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F292<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F292<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F292<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F292<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F292*BT292+BU292","v":3.5967833333333337},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.3544293075822158}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.75},{"$f":"R309*Bilans!F309+S309","v":7.6124999999999998},0.24397717669910693,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'E06'!$C$39+'E06'!$C$40)","v":1.8572762576219515},null,5.7552237423780479,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.27333333333333315},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"AC309*Bilans!F309+AD309","v":5.0730000000000004},4.8815660377358494,183.50306798711463,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.1637230099089884},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26666666666666689},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.0233333333333317},{"$f":"AJ309*Bilans!F309+AK309","v":7.01},0.2649466843968547,1.8572762576219515,null,5.1527237423780488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.4400000000000004},{"$f":"AU309*Bilans!F309+AV309","v":3.7064999999999997},3.566632075471698,134.07335334008286,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.542173702756859},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!W309<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W309<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W309<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W309<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W309<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W309<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB309*Bilans!F309+BC309","v":7.8680555555555554},0.2360527635459497,1.8572762576219515,null,6.0107792979336043,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W309<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W309<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W309<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W309<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W309<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"BM309*Bilans!F309+BN309","v":3.7816666666666681},3.6389622641509449,136.79231922687538,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":12.292877962785795},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F309<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F309<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F309<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F309<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F309*BT309+BU309","v":3.3598999999999997},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.5204238498238807}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.75},{"$f":"R315*Bilans!F315+S315","v":8.2374999999999989},0.18299150135090131,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'E06'!$C$39+'E06'!$C$40)","v":1.5073924923780493},null,6.7301075076219501,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.27333333333333315},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"AC315*Bilans!F315+AD315","v":5.7563333333333322},5.5391132075471692,163.1514722208928,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.3278689432212554},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26666666666666689},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.0233333333333317},{"$f":"AJ315*Bilans!F315+AK315","v":7.6766666666666659},0.19636028993200819,1.5073924923780493,null,6.169274174288617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.4400000000000004},{"$f":"AU315*Bilans!F315+AV315","v":4.1314999999999991},3.9755943396226407,117.09890106212612,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.8164886667867091},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!W315<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W315<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W315<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W315<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W315<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W315<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB315*Bilans!F315+BC315","v":8.4930555555555554},0.17748529754900991,1.5073924923780493,null,6.9856630631775065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W315<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W315<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W315<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W315<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W315<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"BM315*Bilans!F315+BN315","v":4.0316666666666681},3.8795283018867939,114.26932981132083,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":9.0348051906149482},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F315<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F315<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F315<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F315<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F315*BT315+BU315","v":3.7482333333333329},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.2592969380303405}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R325*Bilans!F325+S325","v":6.9183749999999993},0.32113589001526371,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'E06'!$C$39+'E06'!$C$40)","v":2.2217385130843499},null,4.6966364869156489,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC325*Bilans!F325+AD325","v":4.5407083333333329},4.3693608490566032,201.28174768683851,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.546296020843069},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.29799999999999988},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.8040000000000003},{"$f":"AJ325*Bilans!F325+AK325","v":6.2480583333333328},0.35558863162838855,2.2217385130843499,null,4.0263198202489825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16200000000000001},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU325*Bilans!F325+AV325","v":3.2810249999999996},3.1572127358490563,145.44216402452832,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.363193177226314},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!W325<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W325<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W325<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W325<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W325<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W325<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB325*Bilans!F325+BC325","v":7.3139305555555545},0.30376806235831016,2.2217385130843499,null,5.0921920424712042,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W325<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W325<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W325<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W325<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W325<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM325*Bilans!F325+BN325","v":4.1045833333333333},3.9496933962264151,181.94908067418322,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.879379773255661},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F325<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F325<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F325<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F325<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288000000000001},{"$f":"Bilans!F325*BT325+BU325","v":2.9634283333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.8576267553930799}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R342*Bilans!F342+S342","v":6.1042592592592593},0.44373280546259186,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'E06'!$C$39+'E06'!$C$40)","v":2.708660086382114},null,3.3955991728771453,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC342*Bilans!F342+AD342","v":3.9366666666666665},3.9366666666666665,225.92549203252031,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":17.348219656760495},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ342*Bilans!F342+AK342","v":5.3598888888888894},0.50535750694332437,2.708660086382114,null,2.6512288025067754,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU342*Bilans!F342+AV342","v":2.7953703703703701},2.7426275331935708,157.39952791668796,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":24.900996297246891},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W342<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W342<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W342<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W342<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W342<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W342<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB342*Bilans!F342+BC342","v":6.1042592592592593},0.44373280546259186,2.708660086382114,null,3.3955991728771453,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W342<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W342<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W342<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W342<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W342<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM342*Bilans!F342+BN342","v":3.9366666666666665},3.9366666666666665,225.92549203252031,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":17.348219656760495},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F342<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F342<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F342<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F342<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F342*BT342+BU342","v":2.5121555555555553},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.3709584879390571}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R352*Bilans!F352+S352","v":5.9787731481481483},0.4937182311626791,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'E06'!$C$39+'E06'!$C$40)","v":2.9518293032266261},null,3.0269438449215222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC352*Bilans!F352+AD352","v":3.7629166666666665},3.7629166666666665,237.23298947154473,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.93759831042669},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ352*Bilans!F352+AK352","v":5.2498472222222219},0.56226956295637465,2.9518293032266261,null,2.2980179189955958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU352*Bilans!F352+AV352","v":2.7278009259259255},2.6763329839273235,168.72934769528388,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":28.032207287419897},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W352<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W352<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W352<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W352<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W352<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W352<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB352*Bilans!F352+BC352","v":5.9787731481481483},0.4937182311626791,2.9518293032266261,null,3.0269438449215222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W352<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W352<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W352<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W352<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W352<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM352*Bilans!F352+BN352","v":3.7629166666666665},3.7629166666666665,237.23298947154473,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.93759831042669},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F352<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F352<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F352<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F352<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F352*BT352+BU352","v":2.4577138888888888},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.4456297501951028}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R358*Bilans!F358+S358","v":6.1196064814814815},0.43776016880220187,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'E06'!$C$39+'E06'!$C$40)","v":2.6789199663363821},null,3.4406865151450994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC358*Bilans!F358+AD358","v":3.9579166666666663},3.9579166666666663,224.40769678861787,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":17.047135683088595},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ358*Bilans!F358+AK358","v":5.3733472222222227},0.49855701772953309,2.6789199663363821,null,2.6944272558858406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU358*Bilans!F358+AV358","v":2.8036342592592587},2.8036342592592587,158.96168609530258,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":24.065600645374754},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W358<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W358<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W358<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W358<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W358<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W358<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB358*Bilans!F358+BC358","v":6.1196064814814815},0.43776016880220187,2.6789199663363821,null,3.4406865151450994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W358<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W358<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W358<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W358<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W358<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM358*Bilans!F358+BN358","v":3.9579166666666663},3.9579166666666663,224.40769678861787,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":17.047135683088595},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F358<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F358<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F358<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F358<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F358*BT358+BU358","v":2.5188138888888889},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.3620475615047782}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R369*Bilans!F369+S369","v":6.1691250000000002},0.42309233359756554,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'E06'!$C$39+'E06'!$C$40)","v":2.6101094925050816},null,3.5590155074949186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC369*Bilans!F369+AD369","v":4.0134583333333333},4.0134583333333333,221.13450614227648,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":16.33676116663371},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.29799999999999988},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.8040000000000003},{"$f":"AJ369*Bilans!F369+AK369","v":5.4211083333333336},0.48147156116693507,2.6101094925050816,null,2.810998840828252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16200000000000001},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU369*Bilans!F369+AV369","v":2.8314750000000002},2.8314750000000002,156.00930015365859,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":23.156450346163201},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!W369<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W369<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W369<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W369<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W369<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W369<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB369*Bilans!F369+BC369","v":6.5646805555555554},0.3975988580733299,2.6101094925050816,null,3.9545710630504738,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W369<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W369<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W369<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W369<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W369<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM369*Bilans!F369+BN369","v":3.8270833333333334},3.6826650943396229,202.90837957892322,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.804201186983022},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F369<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F369<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F369<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F369<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288000000000001},{"$f":"Bilans!F369*BT369+BU369","v":2.5427383333333333},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.3304142947032522}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R370*Bilans!F370+S370","v":6.0633333333333335},0.45980765362903769,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'E06'!$C$39+'E06'!$C$40)","v":2.7879670731707318},null,3.2753662601626017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC370*Bilans!F370+AD370","v":3.88},3.88,229.8292448780488,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":18.167233593160674},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$5,0))))))","v":6.3333333333333366E-2},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.2733333333333334},{"$f":"AJ370*Bilans!F370+AK370","v":5.3239999999999998},0.52366023162485575,2.7879670731707318,null,2.5360329268292681,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$10,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.7422222222222219},{"$f":"AU370*Bilans!F370+AV370","v":2.773333333333333},2.7210062893081761,161.17701566497931,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":25.9054404315197},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$5,0))))))","v":7.2222222222222257E-2},{"$f":"IF(Bilans!W370<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W370<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W370<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W370<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W370<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W370<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB370*Bilans!F370+BC370","v":6.0633333333333335},0.45980765362903769,2.7879670731707318,null,3.2753662601626017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W370<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W370<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W370<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W370<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W370<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM370*Bilans!F370+BN370","v":3.88},3.88,229.8292448780488,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":18.167233593160674},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F370<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F370<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":3.1333333333333338E-2},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F370<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F370<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.4693333333333332},{"$f":"Bilans!F370*BT370+BU370","v":2.4943999999999997},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.3949535331234992}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R371*Bilans!F371+S371","v":6.304125},0.40293184850495523,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'E06'!$C$39+'E06'!$C$40)","v":2.5401327394563009},null,3.7639922605436991,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC371*Bilans!F371+AD371","v":4.1084583333333331},4.1084583333333331,219.68307492276421,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.487659302900544},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.29799999999999988},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.8040000000000003},{"$f":"AJ371*Bilans!F371+AK371","v":5.5701083333333337},0.45602932428716392,2.5401327394563009,null,3.0299755938770327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16200000000000001},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU371*Bilans!F371+AV371","v":2.9124750000000001},2.9124750000000001,155.73273761707318,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.847536176904271},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!W371<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W371<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W371<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W371<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W371<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W371<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB371*Bilans!F371+BC371","v":6.6996805555555552},0.37914236632520554,2.5401327394563009,null,4.1595478160992538,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W371<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W371<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W371<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W371<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W371<='E06'!$U$3,'E06'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM371*Bilans!F371+BN371","v":3.8770833333333332},3.7307783018867924,199.48817359641049,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.055530449142214},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F371<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F371<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F371<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F371<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288000000000001},{"$f":"Bilans!F371*BT371+BU371","v":2.6185383333333334},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.2340073029380596}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":4.2349127401746731},{"$f":"SUM(AF7:AF372)/229","v":4.0624130179410018},{"$f":"SUM(AG7:AG372)/Z373","v":3.7975225844688287},{"$f":"SUM(AH7:AH372)","v":3586.7008669923034},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10777.481389116081},{"$f":"SUM(AS7:AS372)","v":70.869486981480733},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3749330107552944},{"$f":"SUM(AX7:AX372)/229","v":3.1954698074467727},{"$f":"SUM(AY7:AY372)/AR373","v":2.7948571071301567},{"$f":"SUM(AZ7:AZ372)","v":5033.3769145284514},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10838.469665456407},{"$f":"SUM(BK7:BK372)","v":9.8812106411565495},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9668207423580775},{"$f":"SUM(BP7:BP372)/229","v":3.8018525541731871},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5003638039822387},{"$f":"SUM(BR7:BR372)","v":4014.2232851402723},null,null,null,{"$f":"SUM(BV7:BV372)","v":1339.1756823493474},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":930.3925483263049},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.6689744721899928}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AE7:AE371)","v":229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AW7:AW371)","v":229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-B08","index":32,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,71,1,78],[1,53,1,69]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4932.4811962145759},null,null,"COP",{"$f":"K13","v":3.3822188093511785},{"$f":"L13","v":2.9270954558581108},{"$f":"M13","v":3.2153255894794852},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99922168097604147},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99922168097604147},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99922168097604147},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.3822188093511785},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.7831902395852914E-4},{"$f":"1-L3","v":7.7831902395852914E-4},{"$f":"1-M3","v":7.7831902395852914E-4}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99922168097604147},null,null,"COP-Inst",{"$f":"K14","v":3.382997734627498},{"$f":"L14","v":2.9278743811344299},{"$f":"M14","v":3.2161045147558047}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.7831902395852914E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.382997734627498},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R7*Bilans!F7+S7","v":9.2149999999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.27887931193727977},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'B08'!$C$39+'B08'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":6.6451271404979675},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"AC7*Bilans!F7+AD7","v":3.6759666666666666},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.5372509433962263},{"$f":"AF7*Z7","v":191.58648363331798},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":18.221330510043373},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":7.9308499999999995},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.32403498483794713},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":5.3609771404979671},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$10,0))))))","v":4.5999999999999999E-2},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.0880000000000001},{"$f":"AU7*Bilans!F7+AV7","v":3.1964833333333336},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.0758613207547172},{"$f":"AX7*AR7","v":166.5964513168891},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":20.954591841211677},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$17,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$17,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"BB7*Bilans!F7+BC7","v":9.2149999999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.27887931193727977},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":6.6451271404979675},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W7<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W7<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W7<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W7<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W7<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"BM7*Bilans!F7+BN7","v":3.4118333333333335},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.2830849056603775},{"$f":"BP7*BJ7","v":177.82020631569262},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":19.631968221553155},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F7<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F7<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":8.6799999999999947E-2},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F7<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F7<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104000000000002},{"$f":"Bilans!F7*BT7+BU7","v":2.7151033333333334},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.118987034142318}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R8*Bilans!F8+S8","v":8.5388888888888879},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.35218019641525306},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'B08'!$C$39+'B08'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":5.5316613228319778},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC8*Bilans!F8+AD8","v":3.3233333333333337},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.1979245283018871},{"$f":"AF8*Z8","v":205.73293665899681},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":23.939460919343393},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ8*Bilans!F8+AK8","v":7.5764444444444443},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.39691805148284443},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":4.5692168783875342},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU8*Bilans!F8+AV8","v":2.9033333333333333},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.7937735849056602},{"$f":"AX8*AR8","v":179.73258558674644},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":27.402574668869537},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W8<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W8<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W8<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W8<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W8<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W8<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB8*Bilans!F8+BC8","v":8.5388888888888879},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.35218019641525306},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":5.5316613228319778},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W8<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W8<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W8<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W8<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W8<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM8*Bilans!F8+BN8","v":3.3233333333333337},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.1979245283018871},{"$f":"BP8*BJ8","v":205.73293665899681},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":23.939460919343393},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F8<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F8<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F8<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F8<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F8*BT8+BU8","v":2.492177777777778},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.3979807413957137}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":3140.8994217312329},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R9*Bilans!F9+S9","v":8.4069444444444432},0.37088672493583108,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'B08'!$C$39+'B08'!$C$40)","v":3.1180240917174795},null,5.2889203527269633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC9*Bilans!F9+AD9","v":3.2441666666666671},3.1217452830188686,208.87552004601937,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":25.505836842863673},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ9*Bilans!F9+AK9","v":7.4867222222222223},0.41647385854152635,3.1180240917174795,null,4.3686981305047432,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU9*Bilans!F9+AV9","v":2.8241666666666667},2.8241666666666667,188.96457837398376,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":28.193352323514382},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W9<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W9<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W9<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W9<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W9<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W9<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB9*Bilans!F9+BC9","v":8.4069444444444432},0.37088672493583108,3.1180240917174795,null,5.2889203527269633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W9<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W9<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W9<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W9<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W9<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM9*Bilans!F9+BN9","v":3.2441666666666671},3.1217452830188686,208.87552004601937,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":25.505836842863673},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F9<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F9<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F9<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F9<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F9*BT9+BU9","v":2.4372888888888893},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.4745048613764515}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R10*Bilans!F10+S10","v":7.5631944444444441},0.50594213125740428,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'B08'!$C$39+'B08'!$C$40)","v":3.826538716336382},null,3.7366557281080621,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC10*Bilans!F10+AD10","v":2.737916666666667},2.6862578616352208,223.99747738303429,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":36.939812761913949},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ10*Bilans!F10+AK10","v":6.9129722222222227},0.55353017390055625,3.826538716336382,null,3.0864335058858408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU10*Bilans!F10+AV10","v":2.3179166666666666},2.2741823899371072,189.63597118883268,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":43.633203246186696},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W10<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W10<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W10<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W10<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W10<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W10<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB10*Bilans!F10+BC10","v":7.5631944444444441},0.50594213125740428,3.826538716336382,null,3.7366557281080621,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W10<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W10<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W10<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W10<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W10<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM10*Bilans!F10+BN10","v":2.737916666666667},2.6862578616352208,223.99747738303429,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":36.939812761913949},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F10<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F10<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F10<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F10<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F10*BT10+BU10","v":2.0862888888888893},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":4.0590601513164941}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.4538994789327129},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R11*Bilans!F11+S11","v":7.6777777777777771},0.48585942298189266,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'B08'!$C$39+'B08'!$C$40)","v":3.7303206808943088},null,3.9474570968834684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC11*Bilans!F11+AD11","v":2.8066666666666671},2.8066666666666671,227.75785105691065,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":34.406353281965124},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ11*Bilans!F11+AK11","v":6.9908888888888887},0.53359747811514635,3.7303206808943088,null,3.2605682079945799,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU11*Bilans!F11+AV11","v":2.3866666666666663},2.3416352201257862,190.02107091271671,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":41.239200729506223},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W11<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W11<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W11<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W11<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W11<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W11<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB11*Bilans!F11+BC11","v":7.6777777777777771},0.48585942298189266,3.7303206808943088,null,3.9474570968834684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W11<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W11<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W11<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W11<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W11<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM11*Bilans!F11+BN11","v":2.8066666666666671},2.8066666666666671,227.75785105691065,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":34.406353281965124},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F11<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F11<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F11<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F11<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F11*BT11+BU11","v":2.1339555555555556},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":3.9683919709464579}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC45",null,null,null,null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R12*Bilans!F12+S12","v":7.520138888888888},0.51364654684575528,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'B08'!$C$39+'B08'!$C$40)","v":3.8626933720782524},null,3.6574455168106357,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC12*Bilans!F12+AD12","v":2.7120833333333336},2.6609119496855351,224.12121488878671,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":37.667684280705856},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ12*Bilans!F12+AK12","v":6.8836944444444441},0.56113666916108962,3.8626933720782524,null,3.0210010723661918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU12*Bilans!F12+AV12","v":2.2920833333333328},2.248836477987421,189.4132436784783,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":44.569888562645794},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W12<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W12<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W12<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W12<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W12<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W12<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB12*Bilans!F12+BC12","v":7.520138888888888},0.51364654684575528,3.8626933720782524,null,3.6574455168106357,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W12<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W12<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W12<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W12<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W12<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM12*Bilans!F12+BN12","v":2.7120833333333336},2.6609119496855351,224.12121488878671,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":37.667684280705856},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F12<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F12<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F12<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F12<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F12*BT12+BU12","v":2.0683777777777781},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":4.0942095704206887}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3753.4376038450546},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.3822188093511785},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9270954558581108},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.2153255894794852},{"$f":"AE373","v":3.8030962183406105},{"$f":"AF373","v":3.6691416385707636},null,null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R13*Bilans!F13+S13","v":7.5763888888888884},0.50359862986519421,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'B08'!$C$39+'B08'!$C$40)","v":3.8154590637703252},null,3.7609298251185632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC13*Bilans!F13+AD13","v":2.7458333333333336},2.694025157232705,223.9510259242216,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":36.71949703769711},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ13*Bilans!F13+AK13","v":6.9219444444444447},0.55121203216714831,3.8154590637703252,null,3.1064853806741195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU13*Bilans!F13+AV13","v":2.3258333333333332},2.2819496855345913,189.69569449302043,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":43.350319863565751},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W13<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W13<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W13<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W13<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W13<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W13<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB13*Bilans!F13+BC13","v":7.5763888888888884},0.50359862986519421,3.8154590637703252,null,3.7609298251185632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W13<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W13<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W13<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W13<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W13<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM13*Bilans!F13+BN13","v":2.7458333333333336},2.694025157232705,223.9510259242216,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":36.71949703769711},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F13<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F13<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F13<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F13<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F13*BT13+BU13","v":2.0917777777777782},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":4.0484090532884993}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.382997734627498},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9278743811344299},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.2161045147558047},null,null,null,null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R14*Bilans!F14+S14","v":8.0569444444444436},0.42347647772040992,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'B08'!$C$39+'B08'!$C$40)","v":3.4119264545223578},null,4.6450179899220858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC14*Bilans!F14+AD14","v":3.0341666666666671},3.0341666666666671,223.75336276422769,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":28.92262232970036},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ14*Bilans!F14+AK14","v":7.2487222222222218},0.47069350292697137,3.4119264545223578,null,3.8367957676998641,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU14*Bilans!F14+AV14","v":2.6141666666666667},2.6141666666666667,192.78063691056914,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":33.569419159209126},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W14<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W14<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W14<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W14<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W14<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W14<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB14*Bilans!F14+BC14","v":8.0569444444444436},0.42347647772040992,3.4119264545223578,null,4.6450179899220858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W14<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W14<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W14<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W14<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W14<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM14*Bilans!F14+BN14","v":3.0341666666666671},3.0341666666666671,223.75336276422769,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":28.92262232970036},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F14<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F14<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F14<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F14<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F14*BT14+BU14","v":2.2916888888888893},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.6952538078277684}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8902440965008762},null,null,null,"tylko CO",{"$f":"F11","v":3.4538994789327129},{"$f":"F15","v":2.8902440965008762},{"$f":"F28","v":3.2472076865865906},null,null,null,null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R15*Bilans!F15+S15","v":7.665972222222222},0.48790080968473198,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'B08'!$C$39+'B08'!$C$40)","v":3.7402340542428862},null,3.9257381679793357,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC15*Bilans!F15+AD15","v":2.7995833333333335},2.7995833333333335,227.82845288617889,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":34.591398749087951},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ15*Bilans!F15+AK15","v":6.9828611111111112},0.53563059535745816,3.7402340542428862,null,3.2426270568682249,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU15*Bilans!F15+AV15","v":2.3795833333333332},2.3346855345911952,189.99534215984048,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":41.479463499392068},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W15<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W15<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W15<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W15<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W15<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W15<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB15*Bilans!F15+BC15","v":7.665972222222222},0.48790080968473198,3.7402340542428862,null,3.9257381679793357,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W15<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W15<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W15<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W15<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W15<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM15*Bilans!F15+BN15","v":2.7995833333333335},2.7995833333333335,227.82845288617889,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":34.591398749087951},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F15<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F15<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F15<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F15<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F15*BT15+BU15","v":2.1290444444444447},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":3.9775459432614158}]
[null,10,null,null,null,null,null,null,null,"tylko CWU",{"$f":"F19","v":3.0816296925755036},{"$f":"F19","v":3.0816296925755036},{"$f":"F19","v":3.0816296925755036},null,null,null,null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R16*Bilans!F16+S16","v":8.5972222222222214},0.34409298287954609,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'B08'!$C$39+'B08'!$C$40)","v":2.9582438389227641},null,5.6389783832994578,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC16*Bilans!F16+AD16","v":3.3583333333333338},3.2316037735849061,204.21844178555,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":23.270499546087276},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ16*Bilans!F16+AK16","v":7.6161111111111106},0.38841920709468053,2.9582438389227641,null,4.6578672721883461,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU16*Bilans!F16+AV16","v":2.9383333333333335},2.8274528301886792,178.67846792452835,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":26.596742249214898},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W16<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W16<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W16<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W16<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W16<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W16<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB16*Bilans!F16+BC16","v":8.5972222222222214},0.34409298287954609,2.9582438389227641,null,5.6389783832994578,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W16<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W16<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W16<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W16<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W16<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM16*Bilans!F16+BN16","v":3.3583333333333338},3.2316037735849061,204.21844178555,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":23.270499546087276},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F16<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F16<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F16<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F16<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F16*BT16+BU16","v":2.5164444444444447},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.3652132125224874}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":839.48332611760475},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R17*Bilans!F17+S17","v":8.5069444444444446},0.35665590716774515,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'B08'!$C$39+'B08'!$C$40)","v":3.0340519880589429},null,5.4728924563855017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC17*Bilans!F17+AD17","v":3.3041666666666671},3.1794811320754723,206.52978854118737,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":24.311802417494537},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ17*Bilans!F17+AK17","v":7.5547222222222219},0.40160999952245452,3.0340519880589429,null,4.520670234163279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU17*Bilans!F17+AV17","v":2.8841666666666668},2.8841666666666668,187.34702520325206,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":26.80112698289653},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W17<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W17<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W17<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W17<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W17<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W17<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB17*Bilans!F17+BC17","v":8.5069444444444446},0.35665590716774515,3.0340519880589429,null,5.4728924563855017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W17<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W17<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W17<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W17<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W17<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM17*Bilans!F17+BN17","v":3.3041666666666671},3.1794811320754723,206.52978854118737,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":24.311802417494537},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F17<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F17<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F17<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F17<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F17*BT17+BU17","v":2.4788888888888891},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.4161967206279376}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4932.4811962145759},null,null,null,null,null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R18*Bilans!F18+S18","v":8.4770833333333329},0.36087022752339221,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'B08'!$C$39+'B08'!$C$40)","v":3.0591269912347561},null,5.4179563420985772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC18*Bilans!F18+AD18","v":3.2862500000000003},3.1622405660377364,207.25386372066274,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":24.663788401413871},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ18*Bilans!F18+AK18","v":7.5344166666666661},0.40602041625448859,3.0591269912347561,null,4.4752896754319096,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU18*Bilans!F18+AV18","v":2.86625},2.86625,187.85458426829271,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":27.210756980417607},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W18<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W18<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W18<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W18<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W18<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W18<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB18*Bilans!F18+BC18","v":8.4770833333333329},0.36087022752339221,3.0591269912347561,null,5.4179563420985772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W18<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W18<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W18<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W18<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W18<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM18*Bilans!F18+BN18","v":3.2862500000000003},3.1622405660377364,207.25386372066274,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":24.663788401413871},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F18<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F18<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F18<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F18<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F18*BT18+BU18","v":2.4664666666666668},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.4334022054585192}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.0816296925755036},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5260.9714147737377},null,null,null,null,null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R19*Bilans!F19+S19","v":8.3979166666666654},0.37218813078216995,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'B08'!$C$39+'B08'!$C$40)","v":3.1256049066310974},null,5.272311760035568,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC19*Bilans!F19+AD19","v":3.2387500000000005},3.116533018867925,209.07619018177644,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":25.615808869350758},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ19*Bilans!F19+AK19","v":7.4805833333333336},0.41782903382727693,3.1256049066310974,null,4.3549784267022362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU19*Bilans!F19+AV19","v":2.8187500000000001},2.8187500000000001,189.09907500000006,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":28.321956238169925},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W19<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W19<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W19<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W19<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W19<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W19<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB19*Bilans!F19+BC19","v":8.3979166666666654},0.37218813078216995,3.1256049066310974,null,5.272311760035568,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W19<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W19<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W19<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W19<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W19<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM19*Bilans!F19+BN19","v":3.2387500000000005},3.116533018867925,209.07619018177644,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":25.615808869350758},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F19<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F19<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F19<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F19<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F19*BT19+BU19","v":2.4335333333333335},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.479866898483654}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5766.5133355196485},null,null,null,null,null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R20*Bilans!F20+S20","v":7.8868055555555552},0.45072693039320333,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'B08'!$C$39+'B08'!$C$40)","v":3.5547956586636182},null,4.3320098968919369,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC20*Bilans!F20+AD20","v":2.9320833333333338},2.9320833333333338,225.96693776422771,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":31.278019277893502},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ20*Bilans!F20+AK20","v":7.1330277777777775},0.49835718707534304,3.5547956586636182,null,3.5782321191141593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU20*Bilans!F20+AV20","v":2.512083333333333},2.512083333333333,193.5987875203252,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":36.50745093025985},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W20<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W20<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W20<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W20<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W20<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W20<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB20*Bilans!F20+BC20","v":7.8868055555555552},0.45072693039320333,3.5547956586636182,null,4.3320098968919369,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W20<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W20<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W20<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W20<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W20<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM20*Bilans!F20+BN20","v":2.9320833333333338},2.9320833333333338,225.96693776422771,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":31.278019277893502},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F20<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F20<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F20<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F20<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F20*BT20+BU20","v":2.2209111111111115},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.8130171219624223}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.5587499999999999},{"$f":"R21*Bilans!F21+S21","v":7.4016874999999995},0.53644175057311216,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'B08'!$C$39+'B08'!$C$40)","v":3.9705741996951218},null,3.4311133003048777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC21*Bilans!F21+AD21","v":2.661},2.6107924528301889,226.4496941886793,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":39.534295377677566},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.44500000000000001},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.9949999999999992},{"$f":"AJ21*Bilans!F21+AK21","v":6.5907499999999981},0.60244648935176159,3.9705741996951218,null,2.6201758003048763,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$10,0))))))","v":7.4999999999999983E-2},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU21*Bilans!F21+AV21","v":2.01125},1.7456132075471695,151.40750716981134,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":59.128700191855614},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W21<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W21<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W21<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W21<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W21<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W21<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB21*Bilans!F21+BC21","v":7.7486666666666659},0.51242031313281278,3.9705741996951218,null,3.7780924669715441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W21<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W21<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W21<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W21<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W21<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM21*Bilans!F21+BN21","v":1.8999999999999995},1.864150943396226,161.6889962264151,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":55.368821052631603},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F21<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F21<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":7.4999999999999983E-2},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F21<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F21<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F21*BT21+BU21","v":2.01125},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":4.8366593435182912}]
[null,16,null,null,"3 | 25 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R22*Bilans!F22+S22","v":8.7618055555555543},0.32185600716319646,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'B08'!$C$39+'B08'!$C$40)","v":2.8200397516514228},null,5.941765803904131,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC22*Bilans!F22+AD22","v":3.4570833333333337},3.3266273584905663,199.5317580602854,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":21.456094868259761},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ22*Bilans!F22+AK22","v":7.7280277777777773},0.36491066449845699,2.8200397516514228,null,4.907988026126354,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU22*Bilans!F22+AV22","v":3.0370833333333334},2.9224764150943399,175.29070561665904,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":24.423270561387191},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W22<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W22<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W22<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W22<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W22<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W22<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB22*Bilans!F22+BC22","v":8.7618055555555543},0.32185600716319646,2.8200397516514228,null,5.941765803904131,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W22<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W22<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W22<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W22<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W22<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM22*Bilans!F22+BN22","v":3.4570833333333337},3.3266273584905663,199.5317580602854,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":21.456094868259761},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F22<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F22<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F22<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F22<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F22*BT22+BU22","v":2.5849111111111114},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.2760786460402374}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R23*Bilans!F23+S23","v":8.2465277777777768},0.39443623170731712,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'B08'!$C$39+'B08'!$C$40)","v":3.2527293413363823},null,4.993798436441395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC23*Bilans!F23+AD23","v":3.1479166666666671},3.0291273584905665,212.16746830418779,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":27.516341366563896},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ23*Bilans!F23+AK23","v":7.3776388888888889},0.44089028892904519,3.2527293413363823,null,4.124909547552507,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU23*Bilans!F23+AV23","v":2.7279166666666663},2.7279166666666663,191.06993678861787,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":30.55463660511052},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W23<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W23<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W23<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W23<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W23<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W23<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB23*Bilans!F23+BC23","v":8.2465277777777768},0.39443623170731712,3.2527293413363823,null,4.993798436441395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W23<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W23<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W23<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W23<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W23<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM23*Bilans!F23+BN23","v":3.1479166666666671},3.0291273584905665,212.16746830418779,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":27.516341366563896},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F23<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F23<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F23<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F23<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F23*BT23+BU23","v":2.3705555555555557},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.5723153896043729}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.5587499999999999},{"$f":"R24*Bilans!F24+S24","v":7.4754218750000003},0.52202363033491817,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'B08'!$C$39+'B08'!$C$40)","v":3.9023468654725608},null,3.5730750095274395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC24*Bilans!F24+AD24","v":2.6902500000000003},2.6394905660377366,224.75094787482749,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":38.38912958039532},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.44500000000000001},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.9949999999999992},{"$f":"AJ24*Bilans!F24+AK24","v":6.8076875000000001},0.57322649805423076,3.9023468654725608,null,2.9053406345274393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$10,0))))))","v":7.4999999999999983E-2},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU24*Bilans!F24+AV24","v":2.0478125},2.0091745283018869,171.07993697422918,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":50.432525367268013},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W24<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W24<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W24<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W24<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W24<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W24<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB24*Bilans!F24+BC24","v":7.8071666666666664},0.49984162399580229,3.9023468654725608,null,3.9048198011941055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W24<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W24<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W24<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W24<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W24<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM24*Bilans!F24+BN24","v":1.9487499999999998},1.9487499999999998,165.93482670731706,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":51.996277288443189},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F24<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F24<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":7.4999999999999983E-2},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F24<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F24<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F24*BT24+BU24","v":2.0478125},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":4.7725385852032973}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R25*Bilans!F25+S25","v":7.7881944444444438},0.46706608432195557,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'B08'!$C$39+'B08'!$C$40)","v":3.6376014831046746},null,4.1505929613397692,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC25*Bilans!F25+AD25","v":2.8729166666666672},2.8729166666666672,226.93939532520332,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":32.719811811316077},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ25*Bilans!F25+AK25","v":7.0659722222222223},0.51480551701923649,3.6376014831046746,null,3.4283707391175477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU25*Bilans!F25+AV25","v":2.4529166666666664},2.4066352201257861,190.10657286393621,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":39.059219235565628},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W25<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W25<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W25<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W25<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W25<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W25<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB25*Bilans!F25+BC25","v":7.7881944444444438},0.46706608432195557,3.6376014831046746,null,4.1505929613397692,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W25<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W25<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W25<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W25<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W25<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM25*Bilans!F25+BN25","v":2.8729166666666672},2.8729166666666672,226.93939532520332,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":32.719811811316077},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F25<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F25<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F25<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F25<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F25*BT25+BU25","v":2.1798888888888892},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.884772355227549}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10848.350876097564},null,{"$f":"F26/F28","v":3340.8244630946797},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.5587499999999999},{"$f":"R26*Bilans!F26+S26","v":7.4420208333333333},0.52851951812852438,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'B08'!$C$39+'B08'!$C$40)","v":3.9332532647357725},null,3.5087675685975608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC26*Bilans!F26+AD26","v":2.677},2.6264905660377362,225.53174816751044,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":38.904779411300908},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.44500000000000001},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.9949999999999992},{"$f":"AJ26*Bilans!F26+AK26","v":6.7094166666666659},0.58622879754610158,3.9332532647357725,null,2.7761634019308934,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$10,0))))))","v":7.4999999999999983E-2},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU26*Bilans!F26+AV26","v":2.03125},1.992924528301887,171.12863782788776,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":51.272908053687402},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W26<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W26<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W26<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W26<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W26<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W26<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB26*Bilans!F26+BC26","v":7.780666666666666},0.50551622800991003,3.9332532647357725,null,3.8474134019308934,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W26<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W26<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W26<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W26<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W26<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.9266666666666663},1.8903144654088049,162.31770693664674,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":54.056104403487488},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F26<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F26<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":7.4999999999999983E-2},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F26<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F26<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F26*BT26+BU26","v":2.03125},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.8012987477638642}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R27*Bilans!F27+S27","v":7.8409722222222218},0.4582700679204893,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'B08'!$C$39+'B08'!$C$40)","v":3.5932828728404473},null,4.2476893493817744,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC27*Bilans!F27+AD27","v":2.904583333333334},2.904583333333334,226.44726752032525,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":31.94084224889874},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ27*Bilans!F27+AK27","v":7.101861111111111},0.5059635518946759,3.5932828728404473,null,3.5085782382706636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU27*Bilans!F27+AV27","v":2.4845833333333331},2.4377044025157235,190.04842954134071,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":38.058280549945422},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W27<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W27<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W27<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W27<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W27<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W27<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB27*Bilans!F27+BC27","v":7.8409722222222218},0.4582700679204893,3.5932828728404473,null,4.2476893493817744,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W27<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W27<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W27<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W27<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W27<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM27*Bilans!F27+BN27","v":2.904583333333334},2.904583333333334,226.44726752032525,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":31.94084224889874},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F27<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F27<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F27<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F27<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F27*BT27+BU27","v":2.2018444444444447},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":3.8460355882042978}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.2472076865865906},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R28*Bilans!F28+S28","v":8.4715277777777764},0.36165756501932389,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'B08'!$C$39+'B08'!$C$40)","v":3.0637921081046748},null,5.4077356696731016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC28*Bilans!F28+AD28","v":3.2829166666666669},3.159033018867925,207.38635701104471,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":24.729698048842398},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ28*Bilans!F28+AK28","v":7.5306388888888884},0.40684358303585094,3.0637921081046748,null,4.4668467807842136,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU28*Bilans!F28+AV28","v":2.8629166666666666},2.8629166666666666,187.94670849593498,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":27.287532882990021},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W28<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W28<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W28<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W28<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W28<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W28<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB28*Bilans!F28+BC28","v":8.4715277777777764},0.36165756501932389,3.0637921081046748,null,5.4077356696731016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W28<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W28<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W28<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W28<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W28<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM28*Bilans!F28+BN28","v":3.2829166666666669},3.159033018867925,207.38635701104471,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":24.729698048842398},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F28<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F28<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F28<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F28<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F28*BT28+BU28","v":2.4641555555555561},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.4366223649845913}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R29*Bilans!F29+S29","v":11.712499999999999},0.1696748252184363,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'B08'!$C$39+'B08'!$C$40)","v":1.987316390370935},null,9.7251836096290631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"AC29*Bilans!F29+AD29","v":4.558416666666667},4.386400943396227,178.15420924298212,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.01859947269881},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":8.4053750000000012},0.23643399495809939,1.987316390370935,null,6.4180586096290657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$10,0))))))","v":4.5999999999999999E-2},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.0880000000000001},{"$f":"AU29*Bilans!F29+AV29","v":3.3879583333333336},3.2601108490566042,132.40979970892781,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.825261274762273},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W29<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W29<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W29<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W29<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W29<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W29<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB29*Bilans!F29+BC29","v":12.579166666666666},0.15798474120206174,1.987316390370935,null,10.59185027629573,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W29<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W29<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W29<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W29<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W29<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"BM29*Bilans!F29+BN29","v":3.8280833333333333},3.6836273584905661,149.61097438794297,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":13.120761254677008},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F29<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F29<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":8.6799999999999947E-2},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F29<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F29<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.0764083333333332},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.7526814308969354}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R30*Bilans!F30+S30","v":10.192499999999999},0.22976357836495032,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'B08'!$C$39+'B08'!$C$40)","v":2.341865272484756},null,7.850634727515243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"AC30*Bilans!F30+AD30","v":4.02135},3.8696009433962266,189.06945713842615,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":15.025743751264212},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":8.1165749999999992},0.28852875412162843,2.341865272484756,null,5.7747097275152433,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$10,0))))))","v":4.5999999999999999E-2},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.0880000000000001},{"$f":"AU30*Bilans!F30+AV30","v":3.2714250000000002},3.1479750000000002,153.8106727390244,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.470169615426407},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W30<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W30<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W30<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W30<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W30<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W30<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB30*Bilans!F30+BC30","v":11.059166666666666},0.21175784243702112,2.341865272484756,null,8.7173013941819093,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W30<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W30<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W30<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W30<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W30<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"BM30*Bilans!F30+BN30","v":3.5747500000000003},3.4398537735849062,168.07192656833874,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":16.902937165996597},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F30<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F30<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":8.6799999999999947E-2},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F30<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F30<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104000000000002},{"$f":"Bilans!F30*BT30+BU30","v":2.8565149999999999},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":2.9645816993865801}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R31*Bilans!F31+S31","v":9.5549999999999997},0.26065576899146148,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'B08'!$C$39+'B08'!$C$40)","v":2.4905658727134146},null,7.0644341272865852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"AC31*Bilans!F31+AD31","v":3.7961000000000005},3.6528509433962268,191.1107465958583,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":17.043868257601993},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":7.9954499999999999},0.31149789851895948,2.4905658727134146,null,5.5048841272865854,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$10,0))))))","v":4.5999999999999999E-2},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.0880000000000001},{"$f":"AU31*Bilans!F31+AV31","v":3.22255},3.1009443396226417,162.23596228826509,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.077338844295021},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W31<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W31<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W31<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W31<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W31<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W31<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB31*Bilans!F31+BC31","v":10.421666666666667},0.23897961356597613,2.4905658727134146,null,7.9311007939532523,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W31<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W31<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W31<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W31<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W31<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"BM31*Bilans!F31+BN31","v":3.4685000000000001},3.3376132075471698,174.6180618444547,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":18.65366247446531},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F31<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F31<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":8.6799999999999947E-2},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F31<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F31<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104000000000002},{"$f":"Bilans!F31*BT31+BU31","v":2.7642899999999999},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.0634890308264531}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R37*Bilans!F37+S37","v":8.6006944444444446},0.34361506038480855,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'B08'!$C$39+'B08'!$C$40)","v":2.955328140879065},null,5.6453663035653801,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC37*Bilans!F37+AD37","v":3.3604166666666671},3.2336084905660383,204.12587373446851,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":23.231119834273354},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ37*Bilans!F37+AK37","v":7.6184722222222216},0.38791611423858802,2.955328140879065,null,4.6631440813431571,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU37*Bilans!F37+AV37","v":2.9404166666666667},2.8294575471698113,178.61330327887714,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":26.54938096406612},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W37<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W37<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W37<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W37<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W37<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W37<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB37*Bilans!F37+BC37","v":8.6006944444444446},0.34361506038480855,2.955328140879065,null,5.6453663035653801,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W37<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W37<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W37<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W37<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W37<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM37*Bilans!F37+BN37","v":3.3604166666666671},3.2336084905660383,204.12587373446851,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":23.231119834273354},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F37<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F37<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F37<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F37<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F37*BT37+BU37","v":2.5178888888888893},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.3632826811354}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R44*Bilans!F44+S44","v":8.4694444444444432},0.36195308287803285,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'B08'!$C$39+'B08'!$C$40)","v":3.0655415269308945},null,5.4039029175135482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC44*Bilans!F44+AD44","v":3.2816666666666672},3.1578301886792457,207.43586256787856,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":24.754448686345675},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ44*Bilans!F44+AK44","v":7.5292222222222218},0.40715248354379313,3.0655415269308945,null,4.4636806952913268,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU44*Bilans!F44+AV44","v":2.8616666666666668},2.8616666666666668,187.98106861788619,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":27.316369958947114},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W44<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W44<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W44<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W44<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W44<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W44<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB44*Bilans!F44+BC44","v":8.4694444444444432},0.36195308287803285,3.0655415269308945,null,5.4039029175135482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W44<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W44<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W44<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W44<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W44<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM44*Bilans!F44+BN44","v":3.2816666666666672},3.1578301886792457,207.43586256787856,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":24.754448686345675},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F44<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F44<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F44<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F44<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F44*BT44+BU44","v":2.4632888888888891},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.4378314826252749}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R61*Bilans!F61+S61","v":8.2937499999999993},0.38740929590861473,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'B08'!$C$39+'B08'!$C$40)","v":3.2130758479420729},null,5.0806741520579264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC61*Bilans!F61+AD61","v":3.1762500000000005},3.0563915094339626,211.25867568568802,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":26.911849492709798},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ61*Bilans!F61+AK61","v":7.4097499999999998},0.43362810458410511,3.2130758479420729,null,4.1966741520579269,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU61*Bilans!F61+AV61","v":2.7562500000000001},2.7562500000000001,190.51280670731708,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":29.842412078977933},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W61<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W61<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W61<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W61<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W61<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W61<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB61*Bilans!F61+BC61","v":8.2937499999999993},0.38740929590861473,3.2130758479420729,null,5.0806741520579264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W61<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W61<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W61<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W61<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W61<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM61*Bilans!F61+BN61","v":3.1762500000000005},3.0563915094339626,211.25867568568802,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":26.911849492709798},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F61<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F61<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F61<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F61<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F61*BT61+BU61","v":2.3902000000000005},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.5429554401402621}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R71*Bilans!F71+S71","v":9.9324999999999992},0.24188389547381819,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'B08'!$C$39+'B08'!$C$40)","v":2.4025117917936991},null,7.5299882082062997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"AC71*Bilans!F71+AD71","v":3.9294833333333337},3.7812009433962266,190.08300036161992,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.820883214647161},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":8.0671750000000007},0.29781327314626233,2.4025117917936991,null,5.6646632082063011,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$10,0))))))","v":4.5999999999999999E-2},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.0880000000000001},{"$f":"AU71*Bilans!F71+AV71","v":3.2514916666666669},3.1287938679245286,157.28614660556838,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.119808163095122},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W71<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W71<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W71<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W71<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W71<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W71<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB71*Bilans!F71+BC71","v":10.799166666666666},0.22247196158287205,2.4025117917936991,null,8.3966548748729668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W71<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W71<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W71<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W71<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W71<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"BM71*Bilans!F71+BN71","v":3.5314166666666669},3.3981556603773586,170.8271084477681,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.604237273210217},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F71<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F71<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":8.6799999999999947E-2},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F71<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F71<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104000000000002},{"$f":"Bilans!F71*BT71+BU71","v":2.8189016666666666},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.0041388790397403}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R77*Bilans!F77+S77","v":9.2099999999999991},0.27915734405206433,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'B08'!$C$39+'B08'!$C$40)","v":2.5710391387195122},null,6.6389608612804869,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"AC77*Bilans!F77+AD77","v":3.6741999999999999},3.5355509433962262,191.59029836134377,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":18.23922061679928},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":7.9298999999999999},0.32422087778149944,2.5710391387195122,null,5.3588608612804878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$10,0))))))","v":4.5999999999999999E-2},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.0880000000000001},{"$f":"AU77*Bilans!F77+AV77","v":3.1960999999999999},3.0754924528301886,166.65988585071329,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":20.967599383700104},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W77<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W77<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W77<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W77<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W77<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W77<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB77*Bilans!F77+BC77","v":10.076666666666666},0.25514778088516499,2.5710391387195122,null,7.505627527947154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W77<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W77<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W77<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W77<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W77<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"BM77*Bilans!F77+BN77","v":3.411},3.2822830188679246,177.86579601288543,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":19.646597593152713},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F77<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F77<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":8.6799999999999947E-2},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F77<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F77<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104000000000002},{"$f":"Bilans!F77*BT77+BU77","v":2.7143800000000002},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.119818187955723}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R94*Bilans!F94+S94","v":8.7249999999999996},0.32675600583548814,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'B08'!$C$39+'B08'!$C$40)","v":2.8509461509146341},null,5.8740538490853655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC94*Bilans!F94+AD94","v":3.4350000000000005},3.3053773584905666,200.63285842613902,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":21.852791706607018},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ94*Bilans!F94+AK94","v":7.7029999999999994},0.37010854873615923,2.8509461509146341,null,4.8520538490853653,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU94*Bilans!F94+AV94","v":3.0150000000000001},2.9012264150943397,176.1013298849517,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":24.896961695587102},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W94<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W94<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W94<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W94<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W94<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W94<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB94*Bilans!F94+BC94","v":8.7249999999999996},0.32675600583548814,2.8509461509146341,null,5.8740538490853655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W94<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W94<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W94<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W94<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W94<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM94*Bilans!F94+BN94","v":3.4350000000000005},3.3053773584905666,200.63285842613902,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":21.852791706607018},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F94<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F94<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F94<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F94<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F94*BT94+BU94","v":2.5696000000000003},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.2955993512699466}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.46811206309487952},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8683622887731062},{"$f":"R104*Bilans!F104+S104","v":12.847904359944888},0.10983693662411644,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'B08'!$C$39+'B08'!$C$40)","v":1.4111744569359759},null,11.436729903008912,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC104*Bilans!F104+AD104","v":5.0907249999999999},4.898622169811321,133.32520220280722,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.6116723754786477},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.46811206309487952},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8683622887731062},{"$f":"AJ104*Bilans!F104+AK104","v":12.847904359944888},0.10983693662411644,1.4111744569359759,null,11.436729903008912,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU104*Bilans!F104+AV104","v":5.0907249999999999},4.898622169811321,133.32520220280722,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.6116723754786477},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.46811206309487952},{"$f":"IF(Bilans!W104<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W104<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W104<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W104<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W104<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W104<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB104*Bilans!F104+BC104","v":13.646208737838446},0.10341146644071526,1.4111744569359759,null,12.23503428090247,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W104<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W104<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W104<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W104<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W104<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM104*Bilans!F104+BN104","v":4.4737499999999999},4.3049292452830192,117.16673427749659,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.5234883159896153},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F104<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F104<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F104<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F104<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F104*BT104+BU104","v":3.3288625000000005},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.5439236655233595}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F116<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F116<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F116<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F116<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F116<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F116<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F116<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F116<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F116<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F116<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F116<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F116<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F116<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F116<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F116<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F116*BT116+BU116","v":3.3129375000000003},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.5561520834676945}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F119<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F119<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F119<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F119<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F119<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F119<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F119<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F119<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F119<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F119<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F119<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F119<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F119<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F119<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F119<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F119*BT119+BU119","v":3.4382250000000001},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.4630069565032118}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F136<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F136<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F136<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F136<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F136<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F136<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F136<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F136<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F136<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F136<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F136<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F136<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F136<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F136<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F136<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F136*BT136+BU136","v":3.5074500000000004},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":2.4143956700803306}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F142<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F142<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F142<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F142<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F142<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F142<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F142<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F142<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F142<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F142<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F142<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F142<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F142<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F142<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F142<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F142*BT142+BU142","v":3.4450500000000002},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.458127485239185}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F152<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F152<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F152<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F152<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F152<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F152<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F152<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F152<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F152<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F152<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F152<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F152<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F152<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F152<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F152<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F152*BT152+BU152","v":3.5599375000000002},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":2.378797968510193}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F169<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F169<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F169<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F169<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F169<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F169<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F169<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F169<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F169<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F169<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F169<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F169<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F169<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F169<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F169<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F169*BT169+BU169","v":3.6242875000000003},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":2.3365619016215615}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F175<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F175<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F175<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F175<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F175<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F175<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F175<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F175<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F175<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F175<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F175<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F175<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F175<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F175<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F175<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F175*BT175+BU175","v":3.5003000000000006},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":2.4193275127912619}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F185<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F185<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F185<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F185<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F185<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F185<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F185<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F185<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F185<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F185<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F185<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F185<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F185<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F185<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F185<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F185*BT185+BU185","v":3.6897750000000005},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":2.2950917313449342}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F201<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F201<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F201<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F201<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F201<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F201<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F201<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F201<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F201<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F201<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F201<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F201<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F201<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F201<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F201<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F201*BT201+BU201","v":3.6473625000000003},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":2.3217796676429212}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F211<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F211<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F211<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F211<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F211<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F211<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F211<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":4.7399999999999977E-2},{"$f":"IF(Bilans!F211<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F211<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F211<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F211<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F211<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F211<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F211<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F211<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.7460000000000009},{"$f":"Bilans!F211*BT211+BU211","v":3.7771475000000003},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":2.2420019586270472}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F217<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F217<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F217<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F217<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F217<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F217<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F217<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F217<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F217<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F217<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F217<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F217<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F217<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F217<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F217<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F217*BT217+BU217","v":3.5622125000000002},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":2.3772787538708751}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F234<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F234<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F234<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F234<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F234<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F234<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F234<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":4.7399999999999977E-2},{"$f":"IF(Bilans!F234<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F234<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F234<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F234<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F234<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F234<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F234<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F234<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.7460000000000009},{"$f":"Bilans!F234*BT234+BU234","v":3.9047325000000006},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":2.1687457701707489}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F244<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F244<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F244<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F244<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F244<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F244<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F244<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F244<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F244<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F244<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F244<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F244<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F244<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F244<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F244<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F244*BT244+BU244","v":3.4574000000000003},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":2.4493469349867691}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.46811206309487952},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8683622887731062},{"$f":"R250*Bilans!F250+S250","v":13.49350891362991},9.0277129117439611E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'B08'!$C$39+'B08'!$C$40)","v":1.2181552464430896},null,12.27535366718682,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC250*Bilans!F250+AD250","v":5.3086333333333338},5.1083075471698116,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.46811206309487952},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8683622887731062},{"$f":"AJ250*Bilans!F250+AK250","v":13.49350891362991},9.0277129117439611E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":12.27535366718682},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU250*Bilans!F250+AV250","v":5.3086333333333338},5.1083075471698116,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.46811206309487952},{"$f":"IF(Bilans!W250<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W250<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W250<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W250<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W250<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W250<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB250*Bilans!F250+BC250","v":14.291813291523468},8.5234478060637858E-2,1.2181552464430896,null,{"$f":"BD250-BF250","v":13.073658045080379},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W250<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W250<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W250<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W250<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W250<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM250*Bilans!F250+BN250","v":4.6116666666666664},4.4376415094339619,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F250<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F250<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F250<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F250<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F250*BT250+BU250","v":3.3826500000000004},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.5034727485915642}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'B08'!$C$39+'B08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W260<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W260<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W260<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W260<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W260<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB260*Bilans!F260+BC260","v":8.6666666666666661},0,0,null,8.6666666666666661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W260<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W260<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W260<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W260<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W260<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.8929166666666668},1.8214858490566039,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F260<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F260<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F260<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F260<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F260*BT260+BU260","v":3.6522375000000005},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":2.3186805603478016}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.46811206309487952},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8683622887731062},{"$f":"R277*Bilans!F277+S277","v":14.654036736719297},5.9450320406247703E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'B08'!$C$39+'B08'!$C$40)","v":0.87118717924288669},null,13.78284955747641,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC277*Bilans!F277+AD277","v":5.7003416666666666},5.4852344339622645,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.46811206309487952},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8683622887731062},{"$f":"AJ277*Bilans!F277+AK277","v":14.654036736719297},5.9450320406247703E-2,0.87118717924288669,null,13.78284955747641,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU277*Bilans!F277+AV277","v":5.7003416666666666},5.4852344339622645,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.46811206309487952},{"$f":"IF(Bilans!W277<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W277<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W277<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W277<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W277<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W277<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB277*Bilans!F277+BC277","v":15.452341114612857},5.6378976672928141E-2,0.87118717924288669,null,14.58115393536997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W277<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W277<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W277<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W277<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W277<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM277*Bilans!F277+BN277","v":4.8595833333333331},4.6762028301886787,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F277<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F277<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F277<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F277<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F277*BT277+BU277","v":3.4793375000000002},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":2.4339036075181713}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.46811206309487952},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8683622887731062},{"$f":"R286*Bilans!F286+S286","v":13.637843466417497},8.6157530572170529E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'B08'!$C$39+'B08'!$C$40)","v":1.1750029153963415},null,12.462840551021156,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC286*Bilans!F286+AD286","v":5.3573500000000003},5.155185849056604,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.46811206309487952},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8683622887731062},{"$f":"AJ286*Bilans!F286+AK286","v":13.637843466417497},8.6157530572170529E-2,1.1750029153963415,null,12.462840551021156,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU286*Bilans!F286+AV286","v":5.3573500000000003},5.155185849056604,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.46811206309487952},{"$f":"IF(Bilans!W286<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W286<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W286<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W286<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W286<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W286<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB286*Bilans!F286+BC286","v":14.436147844311057},8.139310625440721E-2,1.1750029153963415,null,13.261144928914716,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W286<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W286<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W286<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W286<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W286<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM286*Bilans!F286+BN286","v":4.6425000000000001},4.4673113207547175,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F286<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F286<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":3.9000000000000014E-2},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F286<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F286<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.9140000000000001},{"$f":"Bilans!F286*BT286+BU286","v":3.3946750000000003},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.4946046655492076}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$6,0))))))","v":10.717873187315563},{"$f":"R292*Bilans!F292+S292","v":12.361742922150253},0.13297859138274598,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'B08'!$C$39+'B08'!$C$40)","v":1.6438471608231706},null,10.717895761327082,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"AC292*Bilans!F292+AD292","v":4.8772500000000001},4.693202830188679,153.12844832305569,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.2730223074028384},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.1733333333333332},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.2466666666666679},{"$f":"AJ292*Bilans!F292+AK292","v":8.8023333333333333},0.18675129634072449,1.6438471608231706,null,7.1584861725101625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.9200000000000004},{"$f":"AU292*Bilans!F292+AV292","v":3.5482500000000003},3.4143537735849061,111.40253560147265,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":11.371689719940953},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!W292<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W292<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W292<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W292<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W292<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W292<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB292*Bilans!F292+BC292","v":10.310536401501356},0.15943371875238266,1.6438471608231706,null,8.6666892406781848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W292<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W292<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W292<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W292<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W292<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"BM292*Bilans!F292+BN292","v":4.7874999999999996},4.6068396226415089,150.31061486424298,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.4281144749410952},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F292<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F292<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.2000000000000131E-2},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F292<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F292<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.6839999999999988},{"$f":"Bilans!F292*BT292+BU292","v":3.2404500000000001},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.61333212764377}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$6,0))))))","v":10.717873187315563},{"$f":"R309*Bilans!F309+S309","v":12.082422437958286},0.15371720920691448,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'B08'!$C$39+'B08'!$C$40)","v":1.8572762576219515},null,10.225146180336335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"AC309*Bilans!F309+AD309","v":4.7095000000000002},4.5317830188679249,170.35436599355734,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.8710196048982475},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.1733333333333332},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.2466666666666679},{"$f":"AJ309*Bilans!F309+AK309","v":8.5380000000000003},0.21753059939352909,1.8572762576219515,null,6.6807237423780492,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.9200000000000004},{"$f":"AU309*Bilans!F309+AV309","v":3.4415000000000004},3.3116320754716986,124.48764212057068,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.507937477631351},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!W309<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W309<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W309<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W309<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W309<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W309<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB309*Bilans!F309+BC309","v":10.031215917309389},0.18514966410174902,1.8572762576219515,null,8.1739396596874379,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W309<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W309<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W309<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W309<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W309<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"BM309*Bilans!F309+BN309","v":4.6349999999999998},4.4600943396226409,167.6595151035435,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.029680006314628},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F309<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F309<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.2000000000000131E-2},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F309<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F309<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.6839999999999988},{"$f":"Bilans!F309*BT309+BU309","v":3.1458999999999997},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.6918758043876974}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$6,0))))))","v":10.717873187315563},{"$f":"R315*Bilans!F315+S315","v":12.54032487105987},0.12020362373998443,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'B08'!$C$39+'B08'!$C$40)","v":1.5073924923780493},null,11.032932378681821,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"AC315*Bilans!F315+AD315","v":4.9844999999999997},4.7964056603773582,141.27543805982518,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.3077185127553985},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.1733333333333332},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.2466666666666679},{"$f":"AJ315*Bilans!F315+AK315","v":8.9713333333333338},0.16802323984298684,1.5073924923780493,null,7.463940840955285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.9200000000000004},{"$f":"AU315*Bilans!F315+AV315","v":3.6165000000000003},3.4800283018867928,102.5022814210769,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":10.071982006589044},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!W315<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W315<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W315<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W315<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W315<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W315<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB315*Bilans!F315+BC315","v":10.489118350410973},0.14371012338887265,1.5073924923780493,null,8.9817258580329238,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W315<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W315<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W315<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W315<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W315<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"BM315*Bilans!F315+BN315","v":4.8849999999999998},4.7006603773584903,138.45531445927293,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.456565594028512},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F315<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F315<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.2000000000000131E-2},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F315<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F315<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.6839999999999988},{"$f":"Bilans!F315*BT315+BU315","v":3.3008999999999999},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.5654736868803223}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R325*Bilans!F325+S325","v":10.7075},0.20749367388133083,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'B08'!$C$39+'B08'!$C$40)","v":2.2217385130843499},null,8.4857614869156492,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"AC325*Bilans!F325+AD325","v":4.2033166666666668},4.0447009433962267,186.3257585907962,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.553361645599457},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":8.2144250000000003},0.27046792844104728,2.2217385130843499,null,5.99268648691565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$10,0))))))","v":4.5999999999999999E-2},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.0880000000000001},{"$f":"AU325*Bilans!F325+AV325","v":3.3109083333333333},3.1859683962264151,146.76684051076856,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.206477848015211},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W325<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W325<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W325<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W325<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W325<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W325<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB325*Bilans!F325+BC325","v":11.574166666666665},0.19195667187711285,2.2217385130843499,null,9.3524281535823146,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W325<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W325<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W325<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W325<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W325<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"BM325*Bilans!F325+BN325","v":3.6605833333333333},3.5224481132075471,162.2673285306029,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.562839500346199},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F325<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F325<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":8.6799999999999947E-2},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F325<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F325<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104000000000002},{"$f":"Bilans!F325*BT325+BU325","v":2.9310183333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.8892252213900367}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R342*Bilans!F342+S342","v":8.8944444444444439},0.30453392601422896,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'B08'!$C$39+'B08'!$C$40)","v":2.708660086382114},null,6.18578435806233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC342*Bilans!F342+AD342","v":3.5366666666666671},3.4032075471698118,195.31024714219973,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":20.067585388841632},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ342*Bilans!F342+AK342","v":7.8182222222222215},0.34645473221304968,2.708660086382114,null,5.1095621358401075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU342*Bilans!F342+AV342","v":3.1166666666666667},2.9990566037735849,172.11600478601011,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":22.771880318247028},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W342<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W342<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W342<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W342<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W342<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W342<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB342*Bilans!F342+BC342","v":8.8944444444444439},0.30453392601422896,2.708660086382114,null,6.18578435806233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W342<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W342<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W342<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W342<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W342<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM342*Bilans!F342+BN342","v":3.5366666666666671},3.4032075471698118,195.31024714219973,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":20.067585388841632},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F342<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F342<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F342<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F342<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F342*BT342+BU342","v":2.6400888888888892},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.2076087016097645}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R352*Bilans!F352+S352","v":8.6048611111111111},0.34304206251685432,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'B08'!$C$39+'B08'!$C$40)","v":2.9518293032266261},null,5.653031807884485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC352*Bilans!F352+AD352","v":3.362916666666667},3.2360141509433964,204.01443321905202,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":23.183928585027395},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ352*Bilans!F352+AK352","v":7.6213055555555558},0.38731281428217873,2.9518293032266261,null,4.6694762523289297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU352*Bilans!F352+AV352","v":2.9429166666666666},2.8318632075471699,178.53474684997701,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":26.492635935120497},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W352<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W352<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W352<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W352<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W352<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W352<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB352*Bilans!F352+BC352","v":8.6048611111111111},0.34304206251685432,2.9518293032266261,null,5.653031807884485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W352<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W352<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W352<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W352<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W352<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM352*Bilans!F352+BN352","v":3.362916666666667},3.2360141509433964,204.01443321905202,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":23.183928585027395},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F352<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F352<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F352<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F352<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F352*BT352+BU352","v":2.5196222222222224},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.3609689652421126}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R358*Bilans!F358+S358","v":8.9298611111111104},0.2999957035169446,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'B08'!$C$39+'B08'!$C$40)","v":2.6789199663363821},null,6.2509411447747283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC358*Bilans!F358+AD358","v":3.5579166666666668},3.4236556603773587,194.11593170041419,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":19.70733891842022},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ358*Bilans!F358+AK358","v":7.842305555555555},0.34159851938421509,2.6789199663363821,null,5.1633855892191729,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU358*Bilans!F358+AV358","v":3.1379166666666665},3.0195047169811318,171.20120407961343,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":22.345102512865523},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W358<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W358<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W358<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W358<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W358<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W358<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB358*Bilans!F358+BC358","v":8.9298611111111104},0.2999957035169446,2.6789199663363821,null,6.2509411447747283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W358<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W358<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W358<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W358<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W358<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM358*Bilans!F358+BN358","v":3.5579166666666668},3.4236556603773587,194.11593170041419,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":19.70733891842022},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F358<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F358<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F358<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F358<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F358*BT358+BU358","v":2.6548222222222226},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.1898075969602186}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R369*Bilans!F369+S369","v":9.0425000000000004},0.28864910063644805,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'B08'!$C$39+'B08'!$C$40)","v":2.6101094925050816},null,6.4323905074949188,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"AC369*Bilans!F369+AD369","v":3.615016666666667},3.4786009433962266,191.66480321849983,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":18.848643840097445},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":7.8980749999999995},0.33047413357116534,2.6101094925050816,null,5.2879655074949179,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$10,0))))))","v":4.5999999999999999E-2},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.0880000000000001},{"$f":"AU369*Bilans!F369+AV369","v":3.1832583333333333},3.0631353773584906,168.77338012788775,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":21.405162412522682},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W369<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W369<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W369<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W369<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W369<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W369<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB369*Bilans!F369+BC369","v":9.9091666666666658},0.26340353132672595,2.6101094925050816,null,7.2990571741615842,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W369<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W369<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W369<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W369<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W369<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"BM369*Bilans!F369+BN369","v":3.3830833333333334},3.2554198113207549,179.36791476898301,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":20.140846355942443},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F369<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F369<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":8.6799999999999947E-2},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F369<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F369<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104000000000002},{"$f":"Bilans!F369*BT369+BU369","v":2.6901483333333336},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.1479201306829752}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"R370*Bilans!F370+S370","v":8.7999999999999989},0.31681444013303772,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'B08'!$C$39+'B08'!$C$40)","v":2.7879670731707318},null,6.0120329268292672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC370*Bilans!F370+AD370","v":3.4800000000000004},3.3486792452830194,198.35680986654398,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":21.049751611998879},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.6633333333333331},{"$f":"AJ370*Bilans!F370+AK370","v":7.7539999999999996},0.35955211157734485,2.7879670731707318,null,4.9660329268292678,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU370*Bilans!F370+AV370","v":3.06},2.9445283018867925,174.41719488265073,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":23.938933205802648},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W370<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W370<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W370<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W370<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W370<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W370<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB370*Bilans!F370+BC370","v":8.7999999999999989},0.31681444013303772,2.7879670731707318,null,6.0120329268292672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W370<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W370<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W370<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W370<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W370<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM370*Bilans!F370+BN370","v":3.4800000000000004},3.3486792452830194,198.35680986654398,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":21.049751611998879},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F370<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F370<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":6.9333333333333344E-2},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F370<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F370<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F370*BT370+BU370","v":2.6008000000000004},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.2560643236785816}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R371*Bilans!F371+S371","v":9.3424999999999994},0.271890044362462,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'B08'!$C$39+'B08'!$C$40)","v":2.5401327394563009},null,6.8023672605436989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"AC371*Bilans!F371+AD371","v":3.7210166666666669},3.5806009433962265,191.45805104914865,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.770872524676083},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":7.9550749999999999},0.31930971605626607,2.5401327394563009,null,5.4149422605436985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$10,0))))))","v":4.5999999999999999E-2},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.0880000000000001},{"$f":"AU371*Bilans!F371+AV371","v":3.2062583333333334},3.0852674528301889,164.972110219006,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":20.623950402892817},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W371<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W371<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W371<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W371<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W371<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W371<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.6666666666666661},{"$f":"BB371*Bilans!F371+BC371","v":10.209166666666667},0.24880901863909569,2.5401327394563009,null,7.669033927210366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W371<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W371<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W371<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W371<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W371<='B08'!$U$3,'B08'!$S$10,0))))))","v":9.9999999999999992E-2},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.1760000000000002},{"$f":"BM371*Bilans!F371+BN371","v":3.4330833333333333},3.3035330188679244,176.64297232995858,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":19.261318885995134},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F371<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F371<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":8.6799999999999947E-2},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F371<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F371<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104000000000002},{"$f":"Bilans!F371*BT371+BU371","v":2.7335483333333332},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.0979412325578988}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":3.8030962183406105},{"$f":"SUM(AF7:AF372)/229","v":3.6691416385707636},{"$f":"SUM(AG7:AG372)/Z373","v":3.4538994789327129},{"$f":"SUM(AH7:AH372)","v":3890.1275704835525},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.2623387787481826},{"$f":"SUM(AX7:AX372)/229","v":3.1534533874653254},{"$f":"SUM(AY7:AY372)/AR373","v":2.8902440965008762},{"$f":"SUM(AZ7:AZ372)","v":4724.1597097886252},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10848.350876097564},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.5944881368267816},{"$f":"SUM(BP7:BP372)/229","v":3.4714338620197176},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.2472076865865906},{"$f":"SUM(BR7:BR372)","v":4218.6177890427143},null,null,null,{"$f":"SUM(BV7:BV372)","v":1124.7948377900589},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1042.3536257310238},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.0816296925755036}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AE7:AE371)","v":229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AW7:AW371)","v":229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-B06","index":33,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,71,1,78],[1,53,1,69]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5479.2228909835721},null,null,"COP",{"$f":"K13","v":3.1967053750911001},{"$f":"L13","v":2.1065513625558867},{"$f":"M13","v":3.1377538527764526},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9961860345025354},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.97193081597765663},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.98328128649397473},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.1967053750911001},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.8139654974645998E-3},{"$f":"1-L3","v":2.8069184022343374E-2},{"$f":"1-M3","v":1.6718713506025273E-2}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9961860345025354},null,null,"COP-Inst",{"$f":"K14","v":3.200533942612998},{"$f":"L14","v":2.1354311794738314},{"$f":"M14","v":3.1547568342586265}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.8139654974645998E-3},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.200533942612998},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"R7*Bilans!F7+S7","v":5.1146666666666665},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.50245168003819729},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'B06'!$C$39+'B06'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":2.5447938071646337},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC7*Bilans!F7+AD7","v":3.8231333333333337},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.7509987421383655},{"$f":"AF7*Z7","v":203.16360660273054},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.183001906271457},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.26600000000000001},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.9279999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":3.5553166666666667},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.72282530656023125},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":0.98544380716463387},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU7*Bilans!F7+AV7","v":2.3580166666666669},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.046580503144654},{"$f":"AX7*AR7","v":110.84799137646878},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":31.493224154901345},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"BB7*Bilans!F7+BC7","v":5.1146666666666665},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.50245168003819729},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":2.5447938071646337},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W7<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W7<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W7<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W7<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W7<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM7*Bilans!F7+BN7","v":3.5354166666666669},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4687106918239001},{"$f":"BP7*BJ7","v":187.87416974996171},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":18.581376270009649},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F7<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F7<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F7<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F7<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F7*BT7+BU7","v":2.1822900000000001},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY7","v":3.8804980515986673}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R8*Bilans!F8+S8","v":4.8462962962962965},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.62052078168541525},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'B06'!$C$39+'B06'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":1.839068730239386},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC8*Bilans!F8+AD8","v":3.4356666666666671},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":2.9818993710691823},{"$f":"AF8*Z8","v":191.8353322607762},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":25.673766865191947},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ8*Bilans!F8+AK8","v":3.4569259259259262},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.8699137992814916},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":0.44969835986901563},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU8*Bilans!F8+AV8","v":2.1194074074074076},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":1.5595639412997906},{"$f":"AX8*AR8","v":100.33184545523343},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":49.088458152275543},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB8*Bilans!F8+BC8","v":4.8462962962962965},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.62052078168541525},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":1.839068730239386},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W8<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W8<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W8<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W8<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W8<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM8*Bilans!F8+BN8","v":3.4356666666666671},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.9818993710691823},{"$f":"BP8*BJ8","v":191.8353322607762},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":25.673766865191947},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F8<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F8<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F8<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F8<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F8*BT8+BU8","v":1.9621629629629629},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY8","v":4.3158352557198389}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10807.534202793322},null,{"$f":"F9/F11","v":3220.1886282829155},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R9*Bilans!F9+S9","v":4.8023148148148156},0.64927523745394333,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'B06'!$C$39+'B06'!$C$40)","v":3.1180240917174795},null,1.6842907230973361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC9*Bilans!F9+AD9","v":3.3485833333333339},2.9063176100628931,194.461285974536,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":27.396429618693841},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ9*Bilans!F9+AK9","v":3.4560462962962966},0.90219395933987878,3.1180240917174795,null,0.33802220457881704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU9*Bilans!F9+AV9","v":2.0648703703703708},1.519432914046122,101.66503392278983,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":52.40292290472366},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB9*Bilans!F9+BC9","v":4.8023148148148156},0.64927523745394333,3.1180240917174795,null,1.6842907230973361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W9<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W9<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W9<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W9<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W9<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM9*Bilans!F9+BN9","v":3.3485833333333339},2.9063176100628931,194.461285974536,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":27.396429618693841},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F9<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F9<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F9<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F9<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F9*BT9+BU9","v":1.911848148148148},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY9","v":4.4294166883629744}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":40.816673304240098},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R10*Bilans!F10+S10","v":4.5210648148148156},0.84637997309780177,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'B06'!$C$39+'B06'!$C$40)","v":3.826538716336382},null,0.69452609847843361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC10*Bilans!F10+AD10","v":2.7917083333333337},2.054275943396227,171.29875569328127,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":48.304057085423906},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ10*Bilans!F10+AK10","v":3.4504212962962963},1,3.826538716336382,null,-0.37611742004008564,9.8291810934606011E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":75.190234925294831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":8.1962040990954197},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU10*Bilans!F10+AV10","v":1.7161203703703707},1.262805555555556,94.950646387189707,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":80.608714047489315},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB10*Bilans!F10+BC10","v":4.5210648148148156},0.84637997309780177,3.826538716336382,null,0.69452609847843361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W10<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W10<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W10<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W10<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W10<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM10*Bilans!F10+BN10","v":2.7917083333333337},2.054275943396227,171.29875569328127,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":48.304057085423906},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F10<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F10<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F10<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F10<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F10*BT10+BU10","v":1.590098148148148},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY10","v":5.3256914379063005}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.3561804758487601},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R11*Bilans!F11+S11","v":4.5592592592592593},0.81818568955439752,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'B06'!$C$39+'B06'!$C$40)","v":3.7303206808943088},null,0.82893857836495055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC11*Bilans!F11+AD11","v":2.8673333333333337},2.109924528301887,171.21800823930056,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":45.768065910759447},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ11*Bilans!F11+AK11","v":3.4511851851851856},1,3.7303206808943088,null,-0.27913549570912322,7.4828820250971873E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":75.076603239700276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":6.0722748090802332},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU11*Bilans!F11+AV11","v":1.7634814814814816},1.2976561844863734,97.423618504226766,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":76.074103246849248},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB11*Bilans!F11+BC11","v":4.5592592592592593},0.81818568955439752,3.7303206808943088,null,0.82893857836495055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W11<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W11<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W11<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W11<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W11<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM11*Bilans!F11+BN11","v":2.8673333333333337},2.109924528301887,171.21800823930056,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":45.768065910759447},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F11<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F11<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F11<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F11<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F11*BT11+BU11","v":1.6337925925925925},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY11","v":5.1832601833413712}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R12*Bilans!F12+S12","v":4.506712962962963},0.85709771263948076,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'B06'!$C$39+'B06'!$C$40)","v":3.8626933720782524},null,0.64401959088471061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC12*Bilans!F12+AD12","v":2.7632916666666665},2.0333655660377357,171.26472787919928,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":49.292853628294452},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ12*Bilans!F12+AK12","v":3.4501342592592597},1,3.8626933720782524,null,-0.41255911281899271,0.10680607365865614,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":75.231240900911814},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":8.9959786112833129},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU12*Bilans!F12+AV12","v":1.6983240740740742},1.2497101677148847,94.017246683677399,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":82.341965999792521},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB12*Bilans!F12+BC12","v":4.506712962962963},0.85709771263948076,3.8626933720782524,null,0.64401959088471061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W12<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W12<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W12<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W12<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W12<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM12*Bilans!F12+BN12","v":2.7632916666666665},2.0333655660377357,171.26472787919928,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":49.292853628294452},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F12<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F12<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F12<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F12<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F12*BT12+BU12","v":1.5736796296296292},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY12","v":5.3812554560525871}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10481.403561727766},null,{"$f":"F13/F15","v":5235.6722725955196},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.1967053750911001},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.1065513625558867},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.1377538527764526},null,null,null,null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R13*Bilans!F13+S13","v":4.5254629629629637},0.84310911281267531,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'B06'!$C$39+'B06'!$C$40)","v":3.8154590637703252},null,0.71000389919263851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC13*Bilans!F13+AD13","v":2.800416666666667},2.0606839622641515,171.30214475379665,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":48.005055890179825},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ13*Bilans!F13+AK13","v":3.4505092592592597},1,3.8154590637703252,null,-0.36494980451106551,9.5650300111052106E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":75.177487686280585},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":7.9512928015243105},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU13*Bilans!F13+AV13","v":1.7215740740740744},1.2668186582809227,95.236244083664559,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":80.080835971950194},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB13*Bilans!F13+BC13","v":4.5254629629629637},0.84310911281267531,3.8154590637703252,null,0.71000389919263851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W13<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W13<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W13<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W13<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W13<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM13*Bilans!F13+BN13","v":2.800416666666667},2.0606839622641515,171.30214475379665,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":48.005055890179825},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F13<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F13<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F13<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F13<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F13*BT13+BU13","v":1.5951296296296293},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY13","v":5.3088927292946799}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":366.94731436979623},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.200533942612998},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.1354311794738314},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.1547568342586265},null,null,null,null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R14*Bilans!F14+S14","v":4.6856481481481485},0.7281653138788946,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'B06'!$C$39+'B06'!$C$40)","v":3.4119264545223578},null,1.2737216936257907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC14*Bilans!F14+AD14","v":3.1175833333333336},2.7058270440251571,199.54009343334869,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":32.432249052704037},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ14*Bilans!F14+AK14","v":3.453712962962963},0.98790098977861895,3.4119264545223578,null,4.1786508440605274E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU14*Bilans!F14+AV14","v":1.9202037037037041},1.4129800838574427,104.19963041427626,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":62.107072553911294},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB14*Bilans!F14+BC14","v":4.6856481481481485},0.7281653138788946,3.4119264545223578,null,1.2737216936257907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W14<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W14<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W14<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W14<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W14<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM14*Bilans!F14+BN14","v":3.1175833333333336},2.7058270440251571,199.54009343334869,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":32.432249052704037},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F14<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F14<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F14<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F14<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F14*BT14+BU14","v":1.7783814814814813},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY14","v":4.7618422600581036}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.0019212464060017},null,null,null,null,{"$f":"F11","v":3.3561804758487601},{"$f":"F15","v":2.0019212464060017},{"$f":"F28","v":3.2854897459271495},null,null,null,null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R15*Bilans!F15+S15","v":4.5553240740740746},0.82106870848769076,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'B06'!$C$39+'B06'!$C$40)","v":3.7402340542428862},null,0.81509001983118834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC15*Bilans!F15+AD15","v":2.8595416666666669},2.1041910377358493,171.23783492936036,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":46.023151737609098},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ15*Bilans!F15+AK15","v":3.4511064814814816},1,3.7402340542428862,null,-0.28912757276140466,7.730199997334955E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":75.088623126266356},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":6.290791507879983},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU15*Bilans!F15+AV15","v":1.758601851851852},1.2940655136268346,97.169597653423679,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":76.536225659666897},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB15*Bilans!F15+BC15","v":4.5553240740740746},0.82106870848769076,3.7402340542428862,null,0.81509001983118834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W15<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W15<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W15<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W15<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W15<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM15*Bilans!F15+BN15","v":2.8595416666666669},2.1041910377358493,171.23783492936036,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":46.023151737609098},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F15<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F15<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F15<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F15<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F15*BT15+BU15","v":1.6292907407407407},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY15","v":5.1975819178676463}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":2.5304710883678938},{"$f":"F19","v":2.5304710883678938},{"$f":"F19","v":2.5304710883678938},null,null,null,null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R16*Bilans!F16+S16","v":4.8657407407407414},0.60797399543988295,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'B06'!$C$39+'B06'!$C$40)","v":2.9582438389227641},null,1.9074969018179773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC16*Bilans!F16+AD16","v":3.4741666666666671},3.0153144654088049,190.55022359257558,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":24.939698664612084},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ16*Bilans!F16+AK16","v":3.457314814814815},0.85564780686054398,2.9582438389227641,null,0.49907097589205085,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU16*Bilans!F16+AV16","v":2.1435185185185186},1.5773060796645704,99.67651122360283,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":47.676880927469526},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB16*Bilans!F16+BC16","v":4.8657407407407414},0.60797399543988295,2.9582438389227641,null,1.9074969018179773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W16<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W16<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W16<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W16<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W16<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM16*Bilans!F16+BN16","v":3.4741666666666671},3.0153144654088049,190.55022359257558,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":24.939698664612084},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F16<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F16<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F16<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F16<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F16*BT16+BU16","v":1.9844074074074072},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY16","v":4.267456401045707}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":1022.3300934272308},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R17*Bilans!F17+S17","v":4.8356481481481488},0.62743439867949413,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'B06'!$C$39+'B06'!$C$40)","v":3.0340519880589429},null,1.8015961600892059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC17*Bilans!F17+AD17","v":3.4145833333333337},2.9636006289308177,192.50682290228565,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":26.082771179954158},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ17*Bilans!F17+AK17","v":3.4567129629629632},0.8777274886770664,3.0340519880589429,null,0.42266097490402021,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU17*Bilans!F17+AV17","v":2.106203703703704},1.5498480083857447,100.67359048422564,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":49.875159793044467},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB17*Bilans!F17+BC17","v":4.8356481481481488},0.62743439867949413,3.0340519880589429,null,1.8015961600892059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W17<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W17<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W17<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W17<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W17<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM17*Bilans!F17+BN17","v":3.4145833333333337},2.9636006289308177,192.50682290228565,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":26.082771179954158},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F17<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F17<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F17<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F17<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F17*BT17+BU17","v":1.9499814814814813},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY17","v":4.3427961616278967}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":5479.2228909835721},null,null,null,null,null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R18*Bilans!F18+S18","v":4.8256944444444452},0.63392471828724251,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'B06'!$C$39+'B06'!$C$40)","v":3.0591269912347561},null,1.7665674532096891,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC18*Bilans!F18+AD18","v":3.3948750000000003},2.946495283018868,193.11387577496552,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":26.469695249338201},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ18*Bilans!F18+AK18","v":3.4565138888888889},0.88503246032612515,3.0591269912347561,null,0.39738689765413282,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU18*Bilans!F18+AV18","v":2.0938611111111114},1.5407657232704406,100.98208614035899,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":50.619527042420053},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB18*Bilans!F18+BC18","v":4.8256944444444452},0.63392471828724251,3.0591269912347561,null,1.7665674532096891,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W18<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W18<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W18<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W18<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W18<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM18*Bilans!F18+BN18","v":3.3948750000000003},2.946495283018868,193.11387577496552,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":26.469695249338201},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F18<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F18<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F18<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F18<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F18*BT18+BU18","v":1.9385944444444443},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY18","v":4.3683051487595135}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.5304710883678938},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":6406.3499164290561},null,null,null,null,null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R19*Bilans!F19+S19","v":4.7993055555555557},0.65126191080144413,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'B06'!$C$39+'B06'!$C$40)","v":3.1256049066310974},null,1.6737006489244584,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC19*Bilans!F19+AD19","v":3.3426250000000004},2.9011462264150945,194.62672030326743,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":27.517576818245868},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ19*Bilans!F19+AK19","v":3.4559861111111112},0.90440320248457384,3.1256049066310974,null,0.33038120448001385,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU19*Bilans!F19+AV19","v":2.0611388888888893},1.5166871069182395,101.7486932089278,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":52.636113132492689},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB19*Bilans!F19+BC19","v":4.7993055555555557},0.65126191080144413,3.1256049066310974,null,1.6737006489244584,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W19<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W19<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W19<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W19<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W19<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM19*Bilans!F19+BN19","v":3.3426250000000004},2.9011462264150945,194.62672030326743,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":27.517576818245868},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F19<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F19<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F19<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F19<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F19*BT19+BU19","v":1.9084055555555555},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY19","v":4.4374069591083485}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":8832.8673548312054},null,null,null,null,null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R20*Bilans!F20+S20","v":4.6289351851851857},0.76795105492958093,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'B06'!$C$39+'B06'!$C$40)","v":3.5547956586636182},null,1.0741395265215674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC20*Bilans!F20+AD20","v":3.0052916666666669},2.6083663522012577,201.01903328378589,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":35.159845911596875},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ20*Bilans!F20+AK20","v":3.4525787037037037},1,3.5547956586636182,null,-0.10221695495991456,2.8754664058057777E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":74.850987993948308},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":2.2160363962956087},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU20*Bilans!F20+AV20","v":1.8498796296296298},1.3612321802935012,101.88957358412495,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":68.072412421716948},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB20*Bilans!F20+BC20","v":4.6289351851851857},0.76795105492958093,3.5547956586636182,null,1.0741395265215674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W20<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W20<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W20<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W20<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W20<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM20*Bilans!F20+BN20","v":3.0052916666666669},2.6083663522012577,201.01903328378589,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":35.159845911596875},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F20<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F20<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F20<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F20<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F20*BT20+BU20","v":1.7135018518518517},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY20","v":4.9421435313134552}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R21*Bilans!F21+S21","v":4.4187500000000002},0.89857407631006991,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'B06'!$C$39+'B06'!$C$40)","v":3.9705741996951218},null,0.44817580030487836,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.6249999999999976E-2},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2137500000000001},{"$f":"AC21*Bilans!F21+AD21","v":2.7069375000000004},1.9918974056603778,172.76921337735857,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":51.81784950705363},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ21*Bilans!F21+AK21","v":3.073375},1,3.9705741996951218,null,-0.89719919969512185,0.22596207867466947,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":67.136953144073885},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":19.599046855926137},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$10,0))))))","v":3.7499999999999978E-2},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU21*Bilans!F21+AV21","v":1.5416249999999998},1.1344033018867925,76.160381325256296,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":93.750176846739336},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.2375000000000007},{"$f":"BB21*Bilans!F21+BC21","v":3.3768750000000001},1,3.9705741996951218,null,-0.59369919969512175,0.1495247714400372,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":73.766819424376948},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":12.969180575623069},null,{"$f":"IF(Bilans!W21<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W21<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W21<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W21<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W21<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W21<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM21*Bilans!F21+BN21","v":1.1284999999999994},0.83040566037735808,61.256384398037063,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":121.14372560061022},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F21<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F21<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":3.7499999999999978E-2},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F21<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F21<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F21*BT21+BU21","v":1.5416249999999998},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY21","v":5.9306797418157764}]
[null,16,null,null,"3 | 25 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R22*Bilans!F22+S22","v":4.9206018518518526},0.5731087042919577,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'B06'!$C$39+'B06'!$C$40)","v":2.8200397516514228},null,2.1005621002004298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC22*Bilans!F22+AD22","v":3.582791666666667},3.515191823899372,210.84189148857197,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.305131489508504},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ22*Bilans!F22+AK22","v":3.458412037037037},0.81541462424109135,2.8200397516514228,null,0.63837228538561419,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU22*Bilans!F22+AV22","v":2.2115462962962966},1.6273642557651995,97.609625595285621,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":43.860144981223151},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB22*Bilans!F22+BC22","v":4.9206018518518526},0.5731087042919577,2.8200397516514228,null,2.1005621002004298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W22<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W22<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W22<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W22<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W22<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM22*Bilans!F22+BN22","v":3.582791666666667},3.515191823899372,210.84189148857197,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.305131489508504},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F22<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F22<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F22<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F22<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F22*BT22+BU22","v":2.0471685185185184},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY22","v":4.1366267683481146}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R23*Bilans!F23+S23","v":4.7488425925925926},0.6849520231329842,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'B06'!$C$39+'B06'!$C$40)","v":3.2527293413363823},null,1.4961132512562103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC23*Bilans!F23+AD23","v":3.2427083333333337},2.8144261006289311,197.1292685419543,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":29.615452479067869},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ23*Bilans!F23+AK23","v":3.454976851851852},0.94146197812958832,3.2527293413363823,null,0.20224751051546974,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU23*Bilans!F23+AV23","v":1.998564814814815},1.4706420335429771,103.00735496113924,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":56.676268281426495},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB23*Bilans!F23+BC23","v":4.7488425925925926},0.6849520231329842,3.2527293413363823,null,1.4961132512562103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W23<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W23<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W23<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W23<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W23<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM23*Bilans!F23+BN23","v":3.2427083333333337},2.8144261006289311,197.1292685419543,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":29.615452479067869},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F23<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F23<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F23<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F23<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F23*BT23+BU23","v":1.8506759259259258},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY23","v":4.5758265801109292}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R24*Bilans!F24+S24","v":4.4796874999999998},0.87112033271797662,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'B06'!$C$39+'B06'!$C$40)","v":3.9023468654725608},null,0.577340634527439,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.6249999999999976E-2},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2137500000000001},{"$f":"AC24*Bilans!F24+AD24","v":2.7392343750000006},2.0156630306603778,171.63242883539465,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":50.270180989853422},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ24*Bilans!F24+AK24","v":3.1233437500000001},1,3.9023468654725608,null,-0.77900311547256074,0.19962426261106497,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":68.151486483322159},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":16.997879370336381},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$10,0))))))","v":3.7499999999999978E-2},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU24*Bilans!F24+AV24","v":1.5599062499999998},1.1478555424528301,78.228061486280467,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":90.881200648304272},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.2375000000000007},{"$f":"BB24*Bilans!F24+BC24","v":3.4317187500000004},1,3.9023468654725608,null,-0.47062811547256045,0.12060130267675961,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.880241409607322},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":10.269124444051213},null,{"$f":"IF(Bilans!W24<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W24<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W24<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W24<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W24<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W24<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM24*Bilans!F24+BN24","v":1.1821249999999996},0.86986556603773568,65.135743578810363,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":114.6584861968401},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F24<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F24<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":3.7499999999999978E-2},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F24<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F24<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F24*BT24+BU24","v":1.5599062499999998},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY24","v":5.8757702204263733}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R25*Bilans!F25+S25","v":4.5960648148148149},0.79146000538968486,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'B06'!$C$39+'B06'!$C$40)","v":3.6376014831046746},null,0.95846333171014031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC25*Bilans!F25+AD25","v":2.9402083333333335},2.55187893081761,201.57976324973157,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":36.83610987485573},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ25*Bilans!F25+AK25","v":3.4519212962962964},1,3.6376014831046746,null,-0.18568018680837817,5.1044675363916187E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":74.960527070704515},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":4.0321558561247652},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU25*Bilans!F25+AV25","v":1.8091203703703707},1.3312395178197067,99.790415913115751,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":71.805761881030179},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB25*Bilans!F25+BC25","v":4.5960648148148149},0.79146000538968486,3.6376014831046746,null,0.95846333171014031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W25<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W25<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W25<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W25<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W25<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM25*Bilans!F25+BN25","v":2.9402083333333335},2.55187893081761,201.57976324973157,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":36.83610987485573},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F25<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F25<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F25<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F25<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F25*BT25+BU25","v":1.6758981481481481},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY25","v":5.05303505608663}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10634.019635752647},null,{"$f":"F26/F28","v":3236.6619463460775},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R26*Bilans!F26+S26","v":4.4520833333333334},0.88346353162057589,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'B06'!$C$39+'B06'!$C$40)","v":3.9332532647357725},null,0.51883006859756087,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.6249999999999976E-2},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2137500000000001},{"$f":"AC26*Bilans!F26+AD26","v":2.7246041666666669},2.0048974056603779,172.15672602899227,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":50.966715707781411},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ26*Bilans!F26+AK26","v":3.1007083333333334},1,3.9332532647357725,null,-0.83254493140243913,0.21166827441974237,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":67.692545522537827},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":18.1755520384378},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$10,0))))))","v":3.7499999999999978E-2},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU26*Bilans!F26+AV26","v":1.5516249999999996},1.14176179245283,77.28876211150758,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":92.181389680280134},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.2375000000000007},{"$f":"BB26*Bilans!F26+BC26","v":3.4068750000000003},1,3.9332532647357725,null,-0.52637826473577221,0.13382770681336564,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":74.376566975963897},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":11.491530585011724},null,{"$f":"IF(Bilans!W26<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W26<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W26<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W26<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W26<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W26<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM26*Bilans!F26+BN26","v":1.1578333333333328},0.8519905660377356,63.368133397795035,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":117.55883540827863},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F26<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F26<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":3.7499999999999978E-2},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F26<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F26<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F26*BT26+BU26","v":1.5516249999999996},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY26","v":5.9004834578901724}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":214.33124034491598},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R27*Bilans!F27+S27","v":4.6136574074074082},0.77883608502687929,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'B06'!$C$39+'B06'!$C$40)","v":3.5932828728404473},null,1.0203745345669608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC27*Bilans!F27+AD27","v":2.9750416666666668},2.5821116352201257,201.30671326169656,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":35.929832305980604},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ27*Bilans!F27+AK27","v":3.4522731481481483},1,3.5932828728404473,null,-0.141009724692299,3.9242589487766238E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":74.902616104569915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":3.0594326759178894},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU27*Bilans!F27+AV27","v":1.8309351851851854},1.3472919287211742,100.91569011778769,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":69.7987053964372},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB27*Bilans!F27+BC27","v":4.6136574074074082},0.77883608502687929,3.5932828728404473,null,1.0203745345669608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W27<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W27<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W27<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W27<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W27<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM27*Bilans!F27+BN27","v":2.9750416666666668},2.5821116352201257,201.30671326169656,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":35.929832305980604},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F27<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F27<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F27<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F27<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F27*BT27+BU27","v":1.696024074074074},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY27","v":4.993073048002854}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.2854897459271495},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R28*Bilans!F28+S28","v":4.8238425925925927},0.63513517476904813,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'B06'!$C$39+'B06'!$C$40)","v":3.0637921081046748},null,1.7600504844879179,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC28*Bilans!F28+AD28","v":3.3912083333333336},2.9433128930817611,193.22461487237311,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":26.542177308621167},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ28*Bilans!F28+AK28","v":3.4564768518518521},0.88639161765634533,3.0637921081046748,null,0.39268474374717721,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU28*Bilans!F28+AV28","v":2.0915648148148152},1.5390759958071283,101.03831204903619,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":50.758983244331496},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB28*Bilans!F28+BC28","v":4.8238425925925927},0.63513517476904813,3.0637921081046748,null,1.7600504844879179,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W28<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W28<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W28<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W28<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W28<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM28*Bilans!F28+BN28","v":3.3912083333333336},2.9433128930817611,193.22461487237311,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":26.542177308621167},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F28<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F28<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F28<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F28<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F28*BT28+BU28","v":1.9364759259259259},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY28","v":4.3730841058476386}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"R29*Bilans!F29+S29","v":6.4466666666666672},0.30827038113303024,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'B06'!$C$39+'B06'!$C$40)","v":1.987316390370935},null,4.4593502762957318,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC29*Bilans!F29+AD29","v":4.7888333333333337},4.6081226415094347,187.15946305108153,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.488435070408547},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.26600000000000001},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.9279999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":4.6625416666666668},0.42623026933541647,1.987316390370935,null,2.6752252762957318,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU29*Bilans!F29+AV29","v":2.9157916666666668},2.9157916666666668,118.42523412601629,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":16.57594253885922},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"BB29*Bilans!F29+BC29","v":6.4466666666666672},0.30827038113303024,1.987316390370935,null,4.4593502762957318,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W29<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W29<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W29<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W29<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W29<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM29*Bilans!F29+BN29","v":3.9932916666666669},3.8426014150943399,156.06772508398532,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":12.577936116948164},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F29<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F29<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F29<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F29<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F29*BT29+BU29","v":2.6967750000000001},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY29","v":3.1401848849174496}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"R30*Bilans!F30+S30","v":5.6360000000000001},0.4155190334430014,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'B06'!$C$39+'B06'!$C$40)","v":2.341865272484756},null,3.2941347275152442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC30*Bilans!F30+AD30","v":4.2011000000000003},4.2011000000000003,205.2665657268293,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.840097163867069},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.26600000000000001},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.9279999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":3.9886749999999997},0.58712862604367522,2.341865272484756,null,1.6468097275152438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU30*Bilans!F30+AV30","v":2.5763250000000002},2.5277150943396229,123.50465272213532,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":23.002446883877251},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"BB30*Bilans!F30+BC30","v":5.6360000000000001},0.4155190334430014,2.341865272484756,null,3.2941347275152442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W30<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W30<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W30<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W30<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W30<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM30*Bilans!F30+BN30","v":3.7146250000000003},3.7146250000000003,181.49730230487808,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.652625014670914},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F30<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F30<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F30<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F30<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F30*BT30+BU30","v":2.3836550000000001},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY30","v":3.5526836278837566}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"R31*Bilans!F31+S31","v":5.2960000000000003},0.47027301221930029,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'B06'!$C$39+'B06'!$C$40)","v":2.4905658727134146},null,2.8054341272865857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC31*Bilans!F31+AD31","v":3.9546000000000006},3.9546000000000006,206.8977273365854,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.743364750898303},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.26600000000000001},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.9279999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":3.7060500000000003},0.67202705649233396,2.4905658727134146,null,1.2154841272865857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU31*Bilans!F31+AV31","v":2.4339500000000003},2.1124849056603776,110.52150053456054,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":29.471789396970831},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"BB31*Bilans!F31+BC31","v":5.2960000000000003},0.47027301221930029,2.4905658727134146,null,2.8054341272865857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W31<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W31<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W31<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W31<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W31<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM31*Bilans!F31+BN31","v":3.5977500000000004},3.5977500000000004,188.22796200000005,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":17.30490174245082},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F31<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F31<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F31<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F31<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F31*BT31+BU31","v":2.2523300000000002},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY31","v":3.7598274200597852}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R37*Bilans!F37+S37","v":4.8668981481481488},0.60723032430903967,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'B06'!$C$39+'B06'!$C$40)","v":2.955328140879065},null,1.9115700072690838,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC37*Bilans!F37+AD37","v":3.4764583333333339},3.0173034591194972,190.47132845911952,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":24.896516826777798},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ37*Bilans!F37+AK37","v":3.457337962962963},0.85479874184655291,2.955328140879065,null,0.50200982208389799,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU37*Bilans!F37+AV37","v":2.1449537037037039},1.5783621593291408,99.636228622743801,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":47.593859177029557},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB37*Bilans!F37+BC37","v":4.8668981481481488},0.60723032430903967,2.955328140879065,null,1.9115700072690838,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W37<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W37<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W37<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W37<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W37<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM37*Bilans!F37+BN37","v":3.4764583333333339},3.0173034591194972,190.47132845911952,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":24.896516826777798},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F37<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F37<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F37<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F37<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F37*BT37+BU37","v":1.9857314814814813},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY37","v":4.2646108862137364}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R44*Bilans!F44+S44","v":4.8231481481481486},0.63558933558943476,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'B06'!$C$39+'B06'!$C$40)","v":3.0655415269308945},null,1.7576066212172541,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC44*Bilans!F44+AD44","v":3.3898333333333337},2.9421194968553461,193.26596401411263,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":26.56939850655462},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ44*Bilans!F44+AK44","v":3.4564629629629628},0.88690130916462617,3.0655415269308945,null,0.3909214360320683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU44*Bilans!F44+AV44","v":2.0907037037037042},1.5384423480083862,101.05930224308436,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":50.811358298249047},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB44*Bilans!F44+BC44","v":4.8231481481481486},0.63558933558943476,3.0655415269308945,null,1.7576066212172541,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W44<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W44<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W44<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W44<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W44<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM44*Bilans!F44+BN44","v":3.3898333333333337},2.9421194968553461,193.26596401411263,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":26.56939850655462},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F44<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F44<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F44<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F44<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F44*BT44+BU44","v":1.9356814814814813},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY44","v":4.3748789116595539}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R61*Bilans!F61+S61","v":4.7645833333333334},0.67436659685710321,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'B06'!$C$39+'B06'!$C$40)","v":3.2130758479420729},null,1.5515074853912605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC61*Bilans!F61+AD61","v":3.2738750000000003},2.8414764150943395,196.40368146295444,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":28.947327472345762},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ61*Bilans!F61+AK61","v":3.4552916666666667},0.92990003678668887,3.2130758479420729,null,0.24221581872459375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU61*Bilans!F61+AV61","v":2.0180833333333337},1.4850047169811325,102.6439606732628,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":55.389149510511608},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB61*Bilans!F61+BC61","v":4.7645833333333334},0.67436659685710321,3.2130758479420729,null,1.5515074853912605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W61<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W61<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W61<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W61<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W61<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM61*Bilans!F61+BN61","v":3.2738750000000003},2.8414764150943395,196.40368146295444,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":28.947327472345762},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F61<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F61<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F61<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F61<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F61*BT61+BU61","v":1.8686833333333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY61","v":4.5317320179216685}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"R71*Bilans!F71+S71","v":5.4973333333333336},0.43703222019046184,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'B06'!$C$39+'B06'!$C$40)","v":2.4025117917936991},null,3.0948215415396345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC71*Bilans!F71+AD71","v":4.1005666666666674},4.1005666666666674,206.13768663739845,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.588700391795937},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.26600000000000001},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.9279999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":3.8734083333333333},0.62025781560865623,2.4025117917936991,null,1.4708965415396342,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU71*Bilans!F71+AV71","v":2.5182583333333337},2.1856581761006288,109.87420930477069,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":27.370216985764905},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"BB71*Bilans!F71+BC71","v":5.4973333333333336},0.43703222019046184,2.4025117917936991,null,3.0948215415396345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W71<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W71<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W71<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W71<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W71<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM71*Bilans!F71+BN71","v":3.6669583333333335},3.6669583333333335,184.33996305284558,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":16.313776459577635},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F71<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F71<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F71<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F71<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F71*BT71+BU71","v":2.330095},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY71","v":3.6343462790243555}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"R77*Bilans!F77+S77","v":5.1120000000000001},0.50294192854450548,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'B06'!$C$39+'B06'!$C$40)","v":2.5710391387195122},null,2.5409608612804879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC77*Bilans!F77+AD77","v":3.8212000000000002},3.7491018867924533,203.16255106415099,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.20030439442321},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.26600000000000001},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.9279999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":3.5530999999999997},0.72360449712068686,2.5710391387195122,null,0.98206086128048753,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU77*Bilans!F77+AV77","v":2.3569},2.0456113207547166,110.8509789702715,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":31.523922948737376},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"BB77*Bilans!F77+BC77","v":5.1120000000000001},0.50294192854450548,2.5710391387195122,null,2.5409608612804879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W77<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W77<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W77<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W77<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W77<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM77*Bilans!F77+BN77","v":3.5345000000000004},3.4678113207547177,187.91951134100327,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":18.59550237713113},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F77<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F77<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F77<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F77<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F77*BT77+BU77","v":2.18126},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY77","v":3.8823304388395954}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R94*Bilans!F94+S94","v":4.9083333333333341},0.58083792548345681,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'B06'!$C$39+'B06'!$C$40)","v":2.8509461509146341},null,2.0573871824187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC94*Bilans!F94+AD94","v":3.5585000000000004},3.4913584905660384,211.92171355361256,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":20.688715616573269},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ94*Bilans!F94+AK94","v":3.4581666666666666},0.82440970193685503,2.8509461509146341,null,0.60722051575203251,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU94*Bilans!F94+AV94","v":2.1963333333333335},1.616169811320755,98.09977312103085,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":44.693151932964618},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB94*Bilans!F94+BC94","v":4.9083333333333341},0.58083792548345681,2.8509461509146341,null,2.0573871824187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W94<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W94<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W94<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W94<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W94<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM94*Bilans!F94+BN94","v":3.5585000000000004},3.4913584905660384,211.92171355361256,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":20.688715616573269},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F94<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F94<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F94<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F94<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F94*BT94+BU94","v":2.0331333333333332},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY94","v":4.1651828506196953}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.9750830564784039},{"$f":"R104*Bilans!F104+S104","v":7.3629057308970101},0.19165999246931209,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'B06'!$C$39+'B06'!$C$40)","v":1.4111744569359759},null,5.951731273961034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC104*Bilans!F104+AD104","v":4.9629500000000002},4.7756688679245283,129.97879717965949,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.7818950127763822},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.9750830564784039},{"$f":"AJ104*Bilans!F104+AK104","v":7.3629057308970101},0.19165999246931209,1.4111744569359759,null,5.951731273961034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU104*Bilans!F104+AV104","v":4.9629500000000002},4.7756688679245283,129.97879717965949,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.7818950127763822},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.9750830564784039},{"$f":"BB104*Bilans!F104+BC104","v":7.3629057308970101},0.19165999246931209,1.4111744569359759,null,5.951731273961034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W104<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W104<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W104<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W104<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W104<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM104*Bilans!F104+BN104","v":5.7501250000000015},5.5331391509433976,150.5947734981593,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.8534737685978193},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F104<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F104<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F104<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F104<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F104*BT104+BU104","v":2.8300325000000002},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY104","v":2.9923232659071073}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F116<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F116<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F116<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F116<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F116<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F116<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F116<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F116<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F116<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F116<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F116<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F116<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F116<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F116<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F116<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F116*BT116+BU116","v":2.8248875},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY116","v":2.9977732185877337}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F119<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F119<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F119<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F119<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F119<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F119<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F119<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F119<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F119<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F119<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F119<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F119<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F119<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F119<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F119<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F119*BT119+BU119","v":2.8653649999999997},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY119","v":2.9554252575233022}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F136<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F136<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F136<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F136<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F136<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F136<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F136<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F136<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F136<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F136<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F136<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F136<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F136<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F136<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F136<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F136*BT136+BU136","v":2.8877299999999999},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY136","v":2.9325359687447428}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F142<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F142<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F142<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F142<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F142<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F142<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F142<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F142<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F142<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F142<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F142<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F142<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F142<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F142<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F142<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F142*BT142+BU142","v":2.8675699999999997},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY142","v":2.953152701773019}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F152<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F152<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F152<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F152<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F152<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F152<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F152<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F152<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F152<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F152<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F152<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F152<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F152<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F152<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F152<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F152*BT152+BU152","v":2.9046874999999996},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY152","v":2.9154158900133855}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F169<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F169<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F169<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F169<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F169<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F169<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F169<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F169<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F169<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F169<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F169<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F169<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F169<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F169<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F169<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F169*BT169+BU169","v":2.9254774999999995},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY169","v":2.8946973931685536}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F175<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F175<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F175<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F175<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F175<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F175<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F175<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F175<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F175<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F175<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F175<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F175<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F175<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F175<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F175<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F175*BT175+BU175","v":2.8854199999999999},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY175","v":2.9348836886911633}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F185<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F185<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F185<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F185<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F185<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F185<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F185<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F185<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F185<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F185<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F185<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F185<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F185<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F185<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F185<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F185*BT185+BU185","v":2.9466349999999997},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY185","v":2.8739128168311505}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F201<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F201<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F201<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F201<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F201<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F201<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F201<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F201<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F201<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F201<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F201<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F201<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F201<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F201<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F201<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F201*BT201+BU201","v":2.9329324999999997},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY201","v":2.8873395801039594}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F211<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F211<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F211<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F211<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F211<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F211<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F211<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":2.1600000000000064E-2},{"$f":"IF(Bilans!F211<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F211<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F211<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F211<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F211<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F211<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F211<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F211<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F211*BT211+BU211","v":2.9858899999999995},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY211","v":2.8361299622635987}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F217<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F217<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F217<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F217<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F217<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F217<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F217<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F217<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F217<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F217<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F217<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F217<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F217<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F217<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F217<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F217*BT217+BU217","v":2.9054224999999998},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY217","v":2.914678361932991}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F234<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F234<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F234<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F234<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F234<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F234<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F234<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":2.1600000000000064E-2},{"$f":"IF(Bilans!F234<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F234<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F234<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F234<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F234<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F234<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F234<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F234<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F234*BT234+BU234","v":3.0440299999999998},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY234","v":2.7819607865307692}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F244<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F244<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F244<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F244<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F244<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F244<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F244<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F244<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F244<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F244<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F244<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F244<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F244<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F244<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F244<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F244*BT244+BU244","v":2.8715599999999997},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY244","v":2.9490493296407725}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.9750830564784039},{"$f":"R250*Bilans!F250+S250","v":7.5428388704318934},0.16149824586844708,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'B06'!$C$39+'B06'!$C$40)","v":1.2181552464430896},null,6.324683623988804,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC250*Bilans!F250+AD250","v":5.0125999999999999},4.8234452830188683,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.9750830564784039},{"$f":"AJ250*Bilans!F250+AK250","v":7.5428388704318934},0.16149824586844708,1.2181552464430896,null,{"$f":"AL250-AN250","v":6.324683623988804},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU250*Bilans!F250+AV250","v":5.0125999999999999},4.8234452830188683,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.9750830564784039},{"$f":"BB250*Bilans!F250+BC250","v":7.5428388704318934},0.16149824586844708,1.2181552464430896,null,{"$f":"BD250-BF250","v":6.324683623988804},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W250<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W250<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W250<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W250<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W250<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM250*Bilans!F250+BN250","v":5.901833333333335},5.6791226415094354,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F250<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F250<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F250<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F250<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F250*BT250+BU250","v":2.84741},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY250","v":2.9740613726239831}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'B06'!$C$39+'B06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W260<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W260<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W260<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W260<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W260<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.0822083333333343},2.0036344339622651,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F260<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F260<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F260<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F260<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F260*BT260+BU260","v":2.9345074999999996},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY260","v":2.8857898959274282}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.9750830564784039},{"$f":"R277*Bilans!F277+S277","v":7.8662836378737548},0.11074952536015691,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'B06'!$C$39+'B06'!$C$40)","v":0.87118717924288669},null,6.9950964586308686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC277*Bilans!F277+AD277","v":5.1018499999999998},4.9093273584905655,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.9750830564784039},{"$f":"AJ277*Bilans!F277+AK277","v":7.8662836378737548},0.11074952536015691,0.87118717924288669,null,6.9950964586308686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU277*Bilans!F277+AV277","v":5.1018499999999998},4.9093273584905655,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.9750830564784039},{"$f":"BB277*Bilans!F277+BC277","v":7.8662836378737548},0.11074952536015691,0.87118717924288669,null,6.9950964586308686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W277<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W277<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W277<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W277<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W277<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM277*Bilans!F277+BN277","v":6.1745416666666681},5.9415400943396239,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F277<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F277<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F277<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F277<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F277*BT277+BU277","v":2.8786474999999996},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY277","v":2.9417884937364711}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.9750830564784039},{"$f":"R286*Bilans!F286+S286","v":7.58306561461794},0.15495090971272599,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'B06'!$C$39+'B06'!$C$40)","v":1.1750029153963415},null,6.408062699221599,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC286*Bilans!F286+AD286","v":5.0236999999999998},4.8341264150943397,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.9750830564784039},{"$f":"AJ286*Bilans!F286+AK286","v":7.58306561461794},0.15495090971272599,1.1750029153963415,null,6.408062699221599,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU286*Bilans!F286+AV286","v":5.0236999999999998},4.8341264150943397,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.9750830564784039},{"$f":"BB286*Bilans!F286+BC286","v":7.58306561461794},0.15495090971272599,1.1750029153963415,null,6.408062699221599,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W286<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W286<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W286<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W286<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W286<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM286*Bilans!F286+BN286","v":5.9357500000000014},5.7117594339622659,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F286<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F286<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F286<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F286<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F286*BT286+BU286","v":2.8512949999999999},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY286","v":2.9700090986808649}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"R292*Bilans!F292+S292","v":7.0474916943521588},0.23325279860074832,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'B06'!$C$39+'B06'!$C$40)","v":1.6438471608231706},null,5.403644533528988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$10,0))))))","v":1.3333333333333345E-2},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.8066666666666666},{"$f":"AC292*Bilans!F292+AD292","v":4.926333333333333},4.7404339622641505,154.66949187666819,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.1905943667596919},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":5.0533333333333337},0.32529957008374089,1.6438471608231706,null,3.4094861725101628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$10,0))))))","v":2.3333333333333279E-2},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.8166666666666669},{"$f":"AU292*Bilans!F292+AV292","v":3.0260833333333332},2.9118915094339624,95.008343908881741,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":13.333934860390656},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"BB292*Bilans!F292+BC292","v":7.0474916943521588},0.23325279860074832,1.6438471608231706,null,5.403644533528988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W292<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W292<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W292<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W292<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W292<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.8066666666666666},{"$f":"BM292*Bilans!F292+BN292","v":5.793916666666667},5.5752783018867929,181.90854864519102,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":6.9641315832031561},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F292<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F292<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":2.1999999999999947E-2},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F292<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F292<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F292*BT292+BU292","v":2.7994500000000002},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY292","v":3.0250128035947261}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"R309*Bilans!F309+S309","v":6.7019601328903651},0.27712433687977805,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'B06'!$C$39+'B06'!$C$40)","v":1.8572762576219515},null,4.844683875268414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$10,0))))))","v":1.3333333333333345E-2},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.8066666666666666},{"$f":"AC309*Bilans!F309+AD309","v":4.9059999999999997},4.7208679245283021,177.46226129406355,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.4756556928797995},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":4.8499999999999996},0.38294355827256732,1.8572762576219515,null,2.9927237423780482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$10,0))))))","v":2.3333333333333279E-2},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.8166666666666669},{"$f":"AU309*Bilans!F309+AV309","v":2.9904999999999999},2.8776509433962265,108.17384679981595,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":15.545081701811837},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"BB309*Bilans!F309+BC309","v":6.7019601328903651},0.27712433687977805,1.8572762576219515,null,4.844683875268414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W309<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W309<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W309<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W309<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W309<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.8066666666666666},{"$f":"BM309*Bilans!F309+BN309","v":5.6261666666666663},5.4138584905660379,203.51248656419699,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.2627425711884879},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F309<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F309<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":2.1999999999999947E-2},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F309<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F309<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F309*BT309+BU309","v":2.7659000000000002},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY309","v":3.0617058075213328}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"R315*Bilans!F315+S315","v":7.2684053156146167},0.20738971300069609,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'B06'!$C$39+'B06'!$C$40)","v":1.5073924923780493},null,5.7610128232365678,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$10,0))))))","v":1.3333333333333345E-2},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.8066666666666666},{"$f":"AC315*Bilans!F315+AD315","v":4.9393333333333338},4.7529433962264154,139.99528145052929,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.3745423660742224},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":5.1833333333333336},0.29081527184142431,1.5073924923780493,null,3.6759408409552843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$10,0))))))","v":2.3333333333333279E-2},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.8166666666666669},{"$f":"AU315*Bilans!F315+AV315","v":3.0488333333333331},2.9337830188679241,86.412933040036833,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":11.94729883348689},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"BB315*Bilans!F315+BC315","v":7.2684053156146167},0.20738971300069609,1.5073924923780493,null,5.7610128232365678,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W315<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W315<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W315<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W315<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W315<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.8066666666666666},{"$f":"BM315*Bilans!F315+BN315","v":5.9011666666666667},5.678481132075472,167.25647625586754,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.1725629836183709},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F315<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F315<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":2.1999999999999947E-2},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F315<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F315<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F315*BT315+BU315","v":2.8209},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY315","v":3.0020107387795583}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"R325*Bilans!F325+S325","v":5.9106666666666667},0.3758862812572214,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'B06'!$C$39+'B06'!$C$40)","v":2.2217385130843499},null,3.6889281535823168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC325*Bilans!F325+AD325","v":4.4002333333333334},4.2341867924528307,195.05473387519567,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.94682953804926},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.26600000000000001},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.9279999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":4.2169916666666669},0.5268539017153262,2.2217385130843499,null,1.995253153582317,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU325*Bilans!F325+AV325","v":2.6913416666666667},2.6405616352201262,121.64178679055075,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":20.760467736469415},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"BB325*Bilans!F325+BC325","v":5.9106666666666667},0.3758862812572214,2.2217385130843499,null,3.6889281535823168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W325<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W325<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W325<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W325<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W325<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM325*Bilans!F325+BN325","v":3.8090416666666669},3.6653042452830191,168.8482297024851,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.956274013185896},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F325<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F325<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F325<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F325<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F325*BT325+BU325","v":2.4897450000000001},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY325","v":3.4013009738038451}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R342*Bilans!F342+S342","v":4.9648148148148152},0.54557122217319709,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'B06'!$C$39+'B06'!$C$40)","v":2.708660086382114},null,2.2561547284327013,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC342*Bilans!F342+AD342","v":3.6703333333333337},3.6010817610062902,206.66625792667591,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":18.96490071075095},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ342*Bilans!F342+AK342","v":3.4592962962962965},0.78300898633116423,2.708660086382114,null,0.75063620991418256,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU342*Bilans!F342+AV342","v":2.2663703703703706},1.9670384346610761,112.88843171829353,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":34.719279931379518},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB342*Bilans!F342+BC342","v":4.9648148148148152},0.54557122217319709,2.708660086382114,null,2.2561547284327013,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W342<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W342<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W342<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W342<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W342<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM342*Bilans!F342+BN342","v":3.6703333333333337},3.6010817610062902,206.66625792667591,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":18.96490071075095},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F342<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F342<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F342<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F342<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F342*BT342+BU342","v":2.0977481481481481},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY342","v":4.0368869354021228}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R352*Bilans!F352+S352","v":4.868287037037037},0.60633838571342424,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'B06'!$C$39+'B06'!$C$40)","v":2.9518293032266261},null,1.916457733810411,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC352*Bilans!F352+AD352","v":3.4792083333333337},3.0196902515723272,190.37629825939564,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":24.844773710331928},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ352*Bilans!F352+AK352","v":3.457365740740741},0.85377987883752104,2.9518293032266261,null,0.50553643751411492,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU352*Bilans!F352+AV352","v":2.1466759259259263},1.5796294549266252,99.587700458301413,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":47.494379610118528},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB352*Bilans!F352+BC352","v":4.868287037037037},0.60633838571342424,2.9518293032266261,null,1.916457733810411,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W352<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W352<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W352<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W352<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W352<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM352*Bilans!F352+BN352","v":3.4792083333333337},3.0196902515723272,190.37629825939564,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":24.844773710331928},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F352<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F352<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F352<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F352<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F352*BT352+BU352","v":1.9873203703703701},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY352","v":4.2612012734741072}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R358*Bilans!F358+S358","v":4.9766203703703704},0.53830104909871024,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'B06'!$C$39+'B06'!$C$40)","v":2.6789199663363821},null,2.2977004040339883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC358*Bilans!F358+AD358","v":3.6937083333333338},3.6240157232704413,205.47603450928062,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":18.617784135366836},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ358*Bilans!F358+AK358","v":3.4595324074074076},0.77435897423605271,2.6789199663363821,null,0.78061244107102556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU358*Bilans!F358+AV358","v":2.2810092592592595},1.9797438853948288,112.24838796996814,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":34.080742936891724},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB358*Bilans!F358+BC358","v":4.9766203703703704},0.53830104909871024,2.6789199663363821,null,2.2977004040339883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W358<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W358<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W358<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W358<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W358<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM358*Bilans!F358+BN358","v":3.6937083333333338},3.6240157232704413,205.47603450928062,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":18.617784135366836},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F358<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F358<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F358<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F358<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F358*BT358+BU358","v":2.1112537037037034},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY358","v":4.0110632266351827}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"R369*Bilans!F369+S369","v":5.0226666666666668},0.51966607894314076,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'B06'!$C$39+'B06'!$C$40)","v":2.6101094925050816},null,2.4125571741615852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC369*Bilans!F369+AD369","v":3.7564333333333337},3.6855572327044035,203.06773132394548,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.790229836097399},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.26600000000000001},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.9279999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":3.4788416666666668},0.7502811977660423,2.6101094925050816,null,0.86873217416158521,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU369*Bilans!F369+AV369","v":2.319491666666667},2.013143710691824,110.92068318235928,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":32.569413646763522},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"BB369*Bilans!F369+BC369","v":5.0226666666666668},0.51966607894314076,2.6101094925050816,null,2.4125571741615852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W369<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W369<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W369<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W369<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W369<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM369*Bilans!F369+BN369","v":3.5037916666666669},3.4376823899371076,189.4102627798743,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":19.072998260639782},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F369<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F369<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F369<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F369<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F369*BT369+BU369","v":2.1467549999999997},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY369","v":3.9447315101272649}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"R370*Bilans!F370+S370","v":4.9333333333333336},0.56512846077785106,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'B06'!$C$39+'B06'!$C$40)","v":2.7879670731707318},null,2.1453662601626018,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC370*Bilans!F370+AD370","v":3.6080000000000005},3.5399245283018876,209.68509826415101,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.912533665026224},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.4577777777777778},{"$f":"AJ370*Bilans!F370+AK370","v":3.4586666666666668},0.80608145908945594,2.7879670731707318,null,0.670699593495935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$10,0))))))","v":6.8888888888888902E-2},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU370*Bilans!F370+AV370","v":2.2273333333333336},1.6389811320754721,97.083968029452407,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":43.007735087347875},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.8888888888888893},{"$f":"BB370*Bilans!F370+BC370","v":4.9333333333333336},0.56512846077785106,2.7879670731707318,null,2.1453662601626018,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W370<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W370<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W370<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W370<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W370<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM370*Bilans!F370+BN370","v":3.6080000000000005},3.5399245283018876,209.68509826415101,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.912533665026224},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F370<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F370<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":6.355555555555556E-2},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F370<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F370<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F370*BT370+BU370","v":2.0617333333333332},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY370","v":4.1074041710970981}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"R371*Bilans!F371+S371","v":5.182666666666667},0.49012080128433899,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'B06'!$C$39+'B06'!$C$40)","v":2.5401327394563009},null,2.6425339272103661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC371*Bilans!F371+AD371","v":3.8724333333333338},3.8724333333333338,207.06259941788622,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.431632890644796},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.26600000000000001},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.9279999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":3.6118416666666668},0.70327909523247856,2.5401327394563009,null,1.0717089272103659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU371*Bilans!F371+AV371","v":2.3864916666666667},2.0712946540880499,110.7540448905967,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":30.720111598436233},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.3600000000000003},{"$f":"BB371*Bilans!F371+BC371","v":5.182666666666667},0.49012080128433899,2.5401327394563009,null,2.6425339272103661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W371<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W371<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W371<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W371<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W371<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM371*Bilans!F371+BN371","v":3.558791666666667},3.558791666666667,190.2918888089431,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.879777431992395},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F371<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F371<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F371<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F371<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F371*BT371+BU371","v":2.208555},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY371","v":3.8343496508002999}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10807.534202793322},{"$f":"SUM(AA7:AA372)","v":40.816673304240098},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.8447749956331876},{"$f":"SUM(AF7:AF372)/229","v":3.589506039136527},{"$f":"SUM(AG7:AG372)/Z373","v":3.3561804758487601},{"$f":"SUM(AH7:AH372)","v":4202.5001500601757},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10481.403561727766},{"$f":"SUM(AS7:AS372)","v":366.94731436979623},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":2.6944607028950331},{"$f":"SUM(AX7:AX372)/229","v":2.4033661899395482},{"$f":"SUM(AY7:AY372)/AR373","v":2.0019212464060017},{"$f":"SUM(AZ7:AZ372)","v":7556.1446139078089},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10634.019635752647},{"$f":"SUM(BK7:BK372)","v":214.33124034491598},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9873503420669585},{"$f":"SUM(BP7:BP372)/229","v":3.741261804262447},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.2854897459271495},{"$f":"SUM(BR7:BR372)","v":5129.6271755056596},null,null,null,null,null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1276.7227409233965},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":2.5304710883678938}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-B04","index":34,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,71,1,78],[1,53,1,69]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5419.9006326856888},null,null,"COP",{"$f":"K13","v":3.248743470364603},{"$f":"L13","v":2.5282927813358134},{"$f":"M13","v":3.1965990444181096},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99145919887246003},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.97858352553780248},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99487662808152511},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.248743470364603},null,null,"Udział 2ŹC",{"$f":"1-K3","v":8.5408011275399653E-3},{"$f":"1-L3","v":2.1416474462197521E-2},{"$f":"1-M3","v":5.1233719184748949E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99145919887246003},null,null,"COP-Inst",{"$f":"K14","v":3.2573578451540581},{"$f":"L14","v":2.5501779591497633},{"$f":"M14","v":3.2017488004520356}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":8.5408011275399653E-3},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.2573578451540581},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R7*Bilans!F7+S7","v":4.6074999999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.55775862387455954},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'B04'!$C$39+'B04'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":2.0376271404979671},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"AC7*Bilans!F7+AD7","v":3.9302999999999999},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.8561433962264156},{"$f":"AF7*Z7","v":208.85850777653019},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":16.714476593287184},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$5,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.2720000000000002},{"$f":"AJ7*Bilans!F7+AK7","v":4.4465166666666667},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.57795192330371703},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":1.8766438071646339},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU7*Bilans!F7+AV7","v":2.9614333333333334},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.9055572327044028},{"$f":"AX7*AR7","v":157.37234991722659},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":22.182808106861525},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB7*Bilans!F7+BC7","v":4.6074999999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.55775862387455954},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":2.0376271404979671},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W7<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W7<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W7<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W7<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W7<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"BM7*Bilans!F7+BN7","v":3.5927962962962963},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.5250076869322156},{"$f":"BP7*BJ7","v":190.92335780716201},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":18.284617867792122},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F7<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F7<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":4.5600000000000043E-2},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F7<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F7<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4367999999999999},{"$f":"Bilans!F7*BT7+BU7","v":2.54434},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY7","v":3.3283177928355703}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R8*Bilans!F8+S8","v":4.3462962962962965},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.6919057885260893},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'B04'!$C$39+'B04'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":1.339068730239386},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC8*Bilans!F8+AD8","v":3.5387407407407405},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.0713598881900763},{"$f":"AF8*Z8","v":197.59061971031682},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":24.925958551020464},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ8*Bilans!F8+AK8","v":4.4169259259259253},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.68084174751617599},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":1.4096983598690147},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU8*Bilans!F8+AV8","v":2.7140740740740736},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.3556114605171201},{"$f":"AX8*AR8","v":151.54418408276658},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":32.499667517955807},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB8*Bilans!F8+BC8","v":4.3462962962962965},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.6919057885260893},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":1.339068730239386},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W8<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W8<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W8<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W8<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W8<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM8*Bilans!F8+BN8","v":3.5387407407407405},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.0713598881900763},{"$f":"BP8*BJ8","v":197.59061971031682},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":24.925958551020464},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F8<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F8<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F8<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F8<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F8*BT8+BU8","v":2.3189629629629627},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY8","v":3.6517927316110002}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10743.978150611532},null,{"$f":"F9/F11","v":3167.1410830303062},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R9*Bilans!F9+S9","v":4.3023148148148156},0.72473173766380661,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'B04'!$C$39+'B04'!$C$40)","v":3.1180240917174795},null,1.1842907230973361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC9*Bilans!F9+AD9","v":3.4525370370370365},2.9965415793151635,200.49815855369772,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":26.571540472952723},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ9*Bilans!F9+AK9","v":4.4160462962962956},0.70606689389387578,3.1180240917174795,null,1.2980222045788161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU9*Bilans!F9+AV9","v":2.6437037037037037},2.294535290006988,153.52702046871539,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":34.701024734910938},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB9*Bilans!F9+BC9","v":4.3023148148148156},0.72473173766380661,3.1180240917174795,null,1.1842907230973361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W9<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W9<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W9<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W9<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W9<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM9*Bilans!F9+BN9","v":3.4525370370370365},2.9965415793151635,200.49815855369772,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":26.571540472952723},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F9<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F9<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F9<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F9<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F9*BT9+BU9","v":2.2591481481481481},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY9","v":3.7484801959379626}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":104.37272548603315},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R10*Bilans!F10+S10","v":4.0210648148148156},0.95162323726746689,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'B04'!$C$39+'B04'!$C$40)","v":3.826538716336382},null,0.19452609847843361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC10*Bilans!F10+AD10","v":2.9012870370370365},2.1349093291404611,178.02248659697295,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":46.479661259888488},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ10*Bilans!F10+AK10","v":4.4104212962962963},0.86761296920767261,3.826538716336382,null,0.58388257995991433,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU10*Bilans!F10+AV10","v":2.1937037037037035},1.6142348008385743,134.60529179117452,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":61.471765066318582},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB10*Bilans!F10+BC10","v":4.0210648148148156},0.95162323726746689,3.826538716336382,null,0.19452609847843361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W10<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W10<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W10<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W10<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W10<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM10*Bilans!F10+BN10","v":2.9012870370370365},2.1349093291404611,178.02248659697295,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":46.479661259888488},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F10<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F10<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F10<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F10<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F10*BT10+BU10","v":1.8766481481481481},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY10","v":4.5124985743223816}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.3923269816359878},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R11*Bilans!F11+S11","v":4.0592592592592593},0.91896586116921841,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'B04'!$C$39+'B04'!$C$40)","v":3.7303206808943088},null,0.32893857836495055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC11*Bilans!F11+AD11","v":2.9761481481481478},2.1899958071278824,177.71570267996117,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":44.094680256348937},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ11*Bilans!F11+AK11","v":4.4111851851851851},0.84565043730706735,3.7303206808943088,null,0.6808645042908763,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU11*Bilans!F11+AV11","v":2.2548148148148144},1.6592033542976938,134.6424906560311,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":58.200921923113917},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB11*Bilans!F11+BC11","v":4.0592592592592593},0.91896586116921841,3.7303206808943088,null,0.32893857836495055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W11<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W11<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W11<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W11<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W11<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM11*Bilans!F11+BN11","v":2.9761481481481478},2.1899958071278824,177.71570267996117,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":44.094680256348937},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F11<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F11<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F11<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F11<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F11*BT11+BU11","v":1.9285925925925924},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY11","v":4.3909595658247795}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC45",null,null,null,null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R12*Bilans!F12+S12","v":4.006712962962963},0.96405542592743954,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'B04'!$C$39+'B04'!$C$40)","v":3.8626933720782524},null,0.14401959088471061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC12*Bilans!F12+AD12","v":2.8731574074074069},2.1142101677148846,178.07404389103647,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":47.407960074208169},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ12*Bilans!F12+AK12","v":4.4101342592592587},0.87586752352683328,3.8626933720782524,null,0.54744088718100636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU12*Bilans!F12+AV12","v":2.1707407407407402},1.5973375262054506,134.53929845477325,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":62.748410761759381},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB12*Bilans!F12+BC12","v":4.006712962962963},0.96405542592743954,3.8626933720782524,null,0.14401959088471061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W12<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W12<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W12<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W12<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W12<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM12*Bilans!F12+BN12","v":2.8731574074074069},2.1142101677148846,178.07404389103647,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":47.407960074208169},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F12<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F12<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F12<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F12<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F12*BT12+BU12","v":1.8571296296296294},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY12","v":4.5599251435733752}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10570.854515610041},null,{"$f":"F13/F15","v":4231.8731040840894},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.248743470364603},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.5282927813358134},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.1965990444181096},null,null,null,null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R13*Bilans!F13+S13","v":4.0254629629629637},0.94783111877445669,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'B04'!$C$39+'B04'!$C$40)","v":3.8154590637703252},null,0.21000389919263851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC13*Bilans!F13+AD13","v":2.9099074074074069},2.1412526205450733,177.99971906222837,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":46.198775348284727},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ13*Bilans!F13+AK13","v":4.4105092592592587},0.86508356280179954,3.8154590637703252,null,0.59505019548893356,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU13*Bilans!F13+AV13","v":2.2007407407407404},1.6194129979035639,134.61982762182339,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":61.085868094519704},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB13*Bilans!F13+BC13","v":4.0254629629629637},0.94783111877445669,3.8154590637703252,null,0.21000389919263851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W13<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W13<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W13<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W13<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W13<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM13*Bilans!F13+BN13","v":2.9099074074074069},2.1412526205450733,177.99971906222837,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":46.198775348284727},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F13<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F13<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F13<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F13<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F13*BT13+BU13","v":1.8826296296296294},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY13","v":4.4981614863297583}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":277.49636048752433},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.2573578451540581},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.5501779591497633},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.2017488004520356},null,null,null,null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R14*Bilans!F14+S14","v":4.1856481481481485},0.81514889301717641,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'B04'!$C$39+'B04'!$C$40)","v":3.4119264545223578},null,0.77372169362579069,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC14*Bilans!F14+AD14","v":3.2238703703703702},2.3722819706498952,174.94295029646676,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":36.992253733364073},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ14*Bilans!F14+AK14","v":4.413712962962963},0.77302862310101439,3.4119264545223578,null,1.0017865084406052,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU14*Bilans!F14+AV14","v":2.4570370370370371},2.132522711390636,157.26200313476846,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":41.151288151177248},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB14*Bilans!F14+BC14","v":4.1856481481481485},0.81514889301717641,3.4119264545223578,null,0.77372169362579069,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W14<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W14<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W14<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W14<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W14<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM14*Bilans!F14+BN14","v":3.2238703703703702},2.3722819706498952,174.94295029646676,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":36.992253733364073},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F14<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F14<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F14<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F14<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F14*BT14+BU14","v":2.1004814814814816},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY14","v":4.03163377905644}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.4979138683077093},null,null,null,null,{"$f":"F11","v":3.3923269816359878},{"$f":"F15","v":2.4979138683077093},{"$f":"F28","v":3.3270690220792365},null,null,null,null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R15*Bilans!F15+S15","v":4.0553240740740746},0.92230213564297425,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'B04'!$C$39+'B04'!$C$40)","v":3.7402340542428862},null,0.31509001983118834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC15*Bilans!F15+AD15","v":2.9684351851851849},2.1843202306079665,177.75870174039986,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":44.334847087727631},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ15*Bilans!F15+AK15","v":4.4111064814814815},0.84791289213828247,3.7402340542428862,null,0.6708724272385953,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU15*Bilans!F15+AV15","v":2.2485185185185186},1.6545702306079666,134.64795683796083,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":58.529702531303272},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB15*Bilans!F15+BC15","v":4.0553240740740746},0.92230213564297425,3.7402340542428862,null,0.31509001983118834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W15<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W15<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W15<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W15<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W15<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM15*Bilans!F15+BN15","v":2.9684351851851849},2.1843202306079665,177.75870174039986,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":44.334847087727631},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F15<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F15<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F15<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F15<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F15*BT15+BU15","v":1.9232407407407406},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY15","v":4.4031784028044472}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":2.6524265102857019},{"$f":"F19","v":2.6524265102857019},{"$f":"F19","v":2.6524265102857019},null,null,null,null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R16*Bilans!F16+S16","v":4.3657407407407414},0.67760410308305086,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'B04'!$C$39+'B04'!$C$40)","v":2.9582438389227641},null,1.4074969018179773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC16*Bilans!F16+AD16","v":3.5768518518518513},3.1044374563242481,196.18227492287502,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":24.223723365128404},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ16*Bilans!F16+AK16","v":4.417314814814814},0.66969278010283306,2.9582438389227641,null,1.4590709758920499,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU16*Bilans!F16+AV16","v":2.7451851851851847},2.3826135569531788,150.56722979325389,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":31.562413437496975},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB16*Bilans!F16+BC16","v":4.3657407407407414},0.67760410308305086,2.9582438389227641,null,1.4074969018179773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W16<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W16<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W16<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W16<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W16<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM16*Bilans!F16+BN16","v":3.5768518518518513},3.1044374563242481,196.18227492287502,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":24.223723365128404},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F16<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F16<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F16<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F16<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F16*BT16+BU16","v":2.3454074074074072},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY16","v":3.6106188060453519}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":975.32456946654611},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R17*Bilans!F17+S17","v":4.3356481481481488},0.69979202287317843,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'B04'!$C$39+'B04'!$C$40)","v":3.0340519880589429},null,1.3015961600892059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC17*Bilans!F17+AD17","v":3.5178703703703698},3.0532459818308868,198.32992265003151,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":25.31696349824335},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ17*Bilans!F17+AK17","v":4.4167129629629622},0.68694796639524935,3.0340519880589429,null,1.3826609749040193,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU17*Bilans!F17+AV17","v":2.6970370370370369},2.3408245981830884,152.05311470402754,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.022088512385317},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB17*Bilans!F17+BC17","v":4.3356481481481488},0.69979202287317843,3.0340519880589429,null,1.3015961600892059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W17<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W17<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W17<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W17<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W17<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM17*Bilans!F17+BN17","v":3.5178703703703698},3.0532459818308868,198.32992265003151,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":25.31696349824335},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F17<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F17<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F17<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F17<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F17*BT17+BU17","v":2.3044814814814814},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY17","v":3.6747407870594806}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":5419.9006326856888},null,null,null,null,null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R18*Bilans!F18+S18","v":4.3256944444444452},0.70719904758035768,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'B04'!$C$39+'B04'!$C$40)","v":3.0591269912347561},null,1.2665674532096891,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC18*Bilans!F18+AD18","v":3.4983611111111106},3.0363134171907751,199.00057381408189,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.686686938689498},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ18*Bilans!F18+AK18","v":4.4165138888888889},0.69265648613286135,3.0591269912347561,null,1.3573868976541328,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU18*Bilans!F18+AV18","v":2.681111111111111},2.3270020964360585,152.51217144960884,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":33.516442599932589},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB18*Bilans!F18+BC18","v":4.3256944444444452},0.70719904758035768,3.0591269912347561,null,1.2665674532096891,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W18<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W18<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W18<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W18<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W18<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM18*Bilans!F18+BN18","v":3.4983611111111106},3.0363134171907751,199.00057381408189,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.686686938689498},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F18<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F18<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F18<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F18<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F18*BT18+BU18","v":2.2909444444444444},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY18","v":3.6964545838547571}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.6524265102857019},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5849.1926860456761},null,null,null,null,null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R19*Bilans!F19+S19","v":4.2993055555555557},0.72700227193486999,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'B04'!$C$39+'B04'!$C$40)","v":3.1256049066310974},null,1.1737006489244584,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC19*Bilans!F19+AD19","v":3.4466388888888884},2.9914224318658276,200.68300303328732,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.687141640690271},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ19*Bilans!F19+AK19","v":4.4159861111111107},0.70779319227629112,3.1256049066310974,null,1.2903812044800134,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU19*Bilans!F19+AV19","v":2.6388888888888888},2.2903563941299789,153.65118423071027,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":34.855935238265346},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB19*Bilans!F19+BC19","v":4.2993055555555557},0.72700227193486999,3.1256049066310974,null,1.1737006489244584,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W19<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W19<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W19<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W19<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W19<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM19*Bilans!F19+BN19","v":3.4466388888888884},2.9914224318658276,200.68300303328732,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.687141640690271},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F19<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F19<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F19<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F19<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F19*BT19+BU19","v":2.2550555555555554},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY19","v":3.7552831335620853}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":6968.7987029696915},null,null,null,null,null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R20*Bilans!F20+S20","v":4.1289351851851857},0.86094731431444915,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'B04'!$C$39+'B04'!$C$40)","v":3.5547956586636182},null,0.57413952652156741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC20*Bilans!F20+AD20","v":3.1127129629629624},2.2904868972746328,176.52100957779822,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":40.039416568377831},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ20*Bilans!F20+AK20","v":4.4125787037037032},0.80560504352701889,3.5547956586636182,null,0.85778304504008496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU20*Bilans!F20+AV20","v":2.3662962962962961},1.741236897274633,134.19194643145678,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":52.669317522465484},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB20*Bilans!F20+BC20","v":4.1289351851851857},0.86094731431444915,3.5547956586636182,null,0.57413952652156741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W20<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W20<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W20<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W20<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W20<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM20*Bilans!F20+BN20","v":3.1127129629629624},2.2904868972746328,176.52100957779822,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":40.039416568377831},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F20<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F20<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F20<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F20<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F20*BT20+BU20","v":2.0233518518518516},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY20","v":4.1853185768321346}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R21*Bilans!F21+S21","v":3.9187499999999997},1,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'B04'!$C$39+'B04'!$C$40)","v":3.9705741996951218},null,-5.1824199695122086E-2,1.3052066801597959E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":85.603915933896616},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":1.1320840661034008},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$10,0))))))","v":6.8749999999999978E-2},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC21*Bilans!F21+AD21","v":2.8153124999999997},2.0716450471698113,177.34092846279782,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":50.52001497991197},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ21*Bilans!F21+AK21","v":3.073375},1,3.9705741996951218,null,-0.89719919969512185,0.22596207867466947,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":67.136953144073885},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":19.599046855926137},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.4249999999999956E-2},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU21*Bilans!F21+AV21","v":1.8192374999999998},1.3386841981132076,89.875178283438544,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":83.003090828850318},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.4162500000000007},{"$f":"BB21*Bilans!F21+BC21","v":4.3165624999999999},0.9198463359896033,3.9705741996951218,null,0.34598830030487804,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W21<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W21<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W21<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W21<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W21<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM21*Bilans!F21+BN21","v":1.6857500000000001},1.2404575471698114,107.59232581132078,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":83.207877799199181},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F21<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F21<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":4.4249999999999956E-2},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F21<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F21<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F21*BT21+BU21","v":1.8192374999999998},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY21","v":5.2157063390824518}]
[null,16,null,null,"3 | 25 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R22*Bilans!F22+S22","v":4.4206018518518526},0.63793117909274466,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'B04'!$C$39+'B04'!$C$40)","v":2.8200397516514228},null,1.6005621002004298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC22*Bilans!F22+AD22","v":3.6843796296296292},3.197763452131376,191.80247581268429,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":22.32073549641331},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ22*Bilans!F22+AK22","v":4.4184120370370366},0.63824734497657365,2.8200397516514228,null,1.5983722853856137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU22*Bilans!F22+AV22","v":2.8329629629629625},2.4587980433263446,147.47918640418604,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":29.028993409544743},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB22*Bilans!F22+BC22","v":4.4206018518518526},0.63793117909274466,2.8200397516514228,null,1.6005621002004298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W22<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W22<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W22<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W22<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W22<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM22*Bilans!F22+BN22","v":3.6843796296296292},3.197763452131376,191.80247581268429,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":22.32073549641331},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F22<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F22<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F22<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F22<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F22*BT22+BU22","v":2.4200185185185186},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY22","v":3.4993005335378196}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R23*Bilans!F23+S23","v":4.2488425925925926},0.76555656521782467,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'B04'!$C$39+'B04'!$C$40)","v":3.2527293413363823},null,0.99611325125621031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC23*Bilans!F23+AD23","v":3.3477314814814809},2.9055782669461907,203.51378859317205,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":28.68637316957464},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ23*Bilans!F23+AK23","v":4.4149768518518515},0.73674890050035768,3.2527293413363823,null,1.1622475105154693,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU23*Bilans!F23+AV23","v":2.5581481481481481},2.2202795248078262,155.51379323345432,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":37.540544561045166},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB23*Bilans!F23+BC23","v":4.2488425925925926},0.76555656521782467,3.2527293413363823,null,0.99611325125621031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W23<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W23<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W23<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W23<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W23<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM23*Bilans!F23+BN23","v":3.3477314814814809},2.9055782669461907,203.51378859317205,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":28.68637316957464},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F23<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F23<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F23<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F23<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F23*BT23+BU23","v":2.186425925925926},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY23","v":3.8731575548057946}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R24*Bilans!F24+S24","v":3.9796875000000003},0.98056615386825241,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'B04'!$C$39+'B04'!$C$40)","v":3.9023468654725608},null,7.7340634527439445E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$10,0))))))","v":6.8749999999999978E-2},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC24*Bilans!F24+AD24","v":2.8488281249999998},2.0963074882075472,178.4992532551484,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":48.33629891409403},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ24*Bilans!F24+AK24","v":3.1233437500000001},1,3.9023468654725608,null,-0.77900311547256074,0.19962426261106497,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":68.151486483322159},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":16.997879370336381},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.4249999999999956E-2},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU24*Bilans!F24+AV24","v":1.8408093750000001},1.3545578419811322,92.315130458655162,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":80.099610664281585},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.4162500000000007},{"$f":"BB24*Bilans!F24+BC24","v":4.3866406250000001},0.88959803163099571,3.9023468654725608,null,0.48429375952743925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W24<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W24<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W24<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W24<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W24<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM24*Bilans!F24+BN24","v":1.7388333333333339},1.2795188679245288,108.9502202015647,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":79.192068132777521},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F24<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F24<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":4.4249999999999956E-2},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F24<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F24<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F24*BT24+BU24","v":1.8408093750000001},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY24","v":5.1691789490664597}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R25*Bilans!F25+S25","v":4.0960648148148149},0.88807224679356844,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'B04'!$C$39+'B04'!$C$40)","v":3.6376014831046746},null,0.45846333171014031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC25*Bilans!F25+AD25","v":3.0482870370370367},2.2430791404612158,177.18683932223757,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":41.907256408081331},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ25*Bilans!F25+AK25","v":4.4119212962962964},0.8244937383988139,3.6376014831046746,null,0.7743198131916218,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU25*Bilans!F25+AV25","v":2.3137037037037036},1.7025366876310273,134.48794073733191,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":55.212491669547347},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB25*Bilans!F25+BC25","v":4.0960648148148149},0.88807224679356844,3.6376014831046746,null,0.45846333171014031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W25<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W25<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W25<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W25<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W25<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM25*Bilans!F25+BN25","v":3.0482870370370367},2.2430791404612158,177.18683932223757,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":41.907256408081331},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F25<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F25<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F25<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F25<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F25*BT25+BU25","v":1.9786481481481482},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY25","v":4.2798777038499516}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10789.928195448498},null,{"$f":"F26/F28","v":3243.0731445136603},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R26*Bilans!F26+S26","v":3.9520833333333334},0.99523540699692714,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'B04'!$C$39+'B04'!$C$40)","v":3.9332532647357725},null,1.8830068597560867E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$10,0))))))","v":6.8749999999999978E-2},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC26*Bilans!F26+AD26","v":2.8336458333333332},2.0851356132075471,179.04662826277041,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":49.005462978196256},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ26*Bilans!F26+AK26","v":3.1007083333333334},1,3.9332532647357725,null,-0.83254493140243913,0.21166827441974237,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":67.692545522537827},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":18.1755520384378},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.4249999999999956E-2},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU26*Bilans!F26+AV26","v":1.8310374999999999},1.3473672169811322,91.206716671070396,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":81.415228098306699},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.4162500000000007},{"$f":"BB26*Bilans!F26+BC26","v":4.3548958333333339},0.90317964315696919,3.9332532647357725,null,0.42164256859756133,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W26<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W26<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W26<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W26<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W26<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM26*Bilans!F26+BN26","v":1.7147870370370373},1.2618244234800842,108.35046270020969,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":80.980391721807393},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F26<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F26<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":4.4249999999999956E-2},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F26<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F26<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F26*BT26+BU26","v":1.8310374999999999},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY26","v":5.190119632899699}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":58.422680649068639},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R27*Bilans!F27+S27","v":4.1136574074074082},0.87350076026507961,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'B04'!$C$39+'B04'!$C$40)","v":3.5932828728404473},null,0.52037453456696081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC27*Bilans!F27+AD27","v":3.0827685185185181},2.2684523060796646,176.85318934279286,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":40.89785701032163},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ27*Bilans!F27+AK27","v":4.4122731481481479},0.81438359598126087,3.5932828728404473,null,0.81899027530770052,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU27*Bilans!F27+AV27","v":2.3418518518518519},1.7232494758909855,134.34805970036305,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":53.837148565394088},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB27*Bilans!F27+BC27","v":4.1136574074074082},0.87350076026507961,3.5932828728404473,null,0.52037453456696081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W27<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W27<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W27<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W27<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W27<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM27*Bilans!F27+BN27","v":3.0827685185185181},2.2684523060796646,176.85318934279286,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":40.89785701032163},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F27<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F27<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F27<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F27<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F27*BT27+BU27","v":2.0025740740740741},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY27","v":4.2287434970108455}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3270690220792365},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R28*Bilans!F28+S28","v":4.3238425925925927},0.70858086123519437,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'B04'!$C$39+'B04'!$C$40)","v":3.0637921081046748},null,1.2600504844879179,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC28*Bilans!F28+AD28","v":3.4947314814814812},3.0331631726065682,199.12316738378414,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":25.755928130893221},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ28*Bilans!F28+AK28","v":4.4164768518518516},0.69371859309531103,3.0637921081046748,null,1.3526847437471767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU28*Bilans!F28+AV28","v":2.6781481481481477},2.3244304682040524,152.59579879258916,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":33.609064134874707},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB28*Bilans!F28+BC28","v":4.3238425925925927},0.70858086123519437,3.0637921081046748,null,1.2600504844879179,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W28<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W28<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W28<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W28<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W28<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM28*Bilans!F28+BN28","v":3.4947314814814812},3.0331631726065682,199.12316738378414,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":25.755928130893221},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F28<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F28<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F28<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F28<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F28*BT28+BU28","v":2.2884259259259259},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY28","v":3.7005227030002494}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R29*Bilans!F29+S29","v":5.8562499999999993},0.3393496504368726,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'B04'!$C$39+'B04'!$C$40)","v":1.987316390370935},null,3.8689336096290643,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"AC29*Bilans!F29+AD29","v":4.9792499999999995},4.7913537735849054,194.60141782558679,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.087335940086321},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$5,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.2720000000000002},{"$f":"AJ29*Bilans!F29+AK29","v":4.7545416666666673},0.41798274780168465,1.987316390370935,null,2.7672252762957323,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU29*Bilans!F29+AV29","v":2.9780833333333332},2.9780833333333332,120.95521776422767,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":16.229228571604075},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB29*Bilans!F29+BC29","v":5.8562499999999993},0.3393496504368726,1.987316390370935,null,3.8689336096290643,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W29<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W29<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W29<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W29<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W29<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"BM29*Bilans!F29+BN29","v":4.0460462962962964},3.8933653039832286,158.12950662192569,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":12.413937904183733},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F29<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F29<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":4.5600000000000043E-2},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F29<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F29<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4367999999999999},{"$f":"Bilans!F29*BT29+BU29","v":2.7341500000000001},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY29","v":3.0972595113740118}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R30*Bilans!F30+S30","v":5.0962499999999995},0.45952715672990063,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'B04'!$C$39+'B04'!$C$40)","v":2.341865272484756},null,2.7543847275152435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"AC30*Bilans!F30+AD30","v":4.3408499999999997},4.3408499999999997,212.09477799512194,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.394526923326527},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$5,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.2720000000000002},{"$f":"AJ30*Bilans!F30+AK30","v":4.567075},0.51277136295873305,2.341865272484756,null,2.225209727515244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU30*Bilans!F30+AV30","v":2.9679500000000001},2.911950943396227,142.27849127988958,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":19.96724303580082},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB30*Bilans!F30+BC30","v":5.0962499999999995},0.45952715672990063,2.341865272484756,null,2.7543847275152435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W30<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W30<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W30<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W30<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W30<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"BM30*Bilans!F30+BN30","v":3.7701944444444444},3.7701944444444444,184.21243620325203,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.421918697270184},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F30<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F30<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":4.5600000000000043E-2},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F30<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F30<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4367999999999999},{"$f":"Bilans!F30*BT30+BU30","v":2.61863},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY30","v":3.2338940946308776}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R31*Bilans!F31+S31","v":4.7774999999999999},0.52131153798292296,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'B04'!$C$39+'B04'!$C$40)","v":2.4905658727134146},null,2.2869341272865853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"AC31*Bilans!F31+AD31","v":4.0731000000000002},3.9962490566037743,209.07673283828814,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.579286816726388},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$5,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.2720000000000002},{"$f":"AJ31*Bilans!F31+AK31","v":4.4884500000000003},0.55488328325221725,2.4905658727134146,null,1.9978841272865857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU31*Bilans!F31+AV31","v":2.9636999999999998},2.9077811320754718,152.13000248283481,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":21.411071678377787},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB31*Bilans!F31+BC31","v":4.7774999999999999},0.52131153798292296,2.4905658727134146,null,2.2869341272865853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W31<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W31<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W31<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W31<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W31<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"BM31*Bilans!F31+BN31","v":3.6545000000000001},3.585547169811321,187.58953135388867,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":17.363796178193532},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F31<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F31<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":4.5600000000000043E-2},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F31<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F31<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4367999999999999},{"$f":"Bilans!F31*BT31+BU31","v":2.5701800000000001},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY31","v":3.294855649418817}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R37*Bilans!F37+S37","v":4.3668981481481488},0.67675682844407947,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'B04'!$C$39+'B04'!$C$40)","v":2.955328140879065},null,1.4115700072690838,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC37*Bilans!F37+AD37","v":3.57912037037037},3.1064063591893776,196.0960685543113,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":24.182395235974926},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ37*Bilans!F37+AK37","v":4.4173379629629625},0.66902921299160834,2.955328140879065,null,1.4620098220838975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU37*Bilans!F37+AV37","v":2.7470370370370367},2.3842208245981826,150.50713789776887,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":31.507293941249586},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB37*Bilans!F37+BC37","v":4.3668981481481488},0.67675682844407947,2.955328140879065,null,1.4115700072690838,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W37<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W37<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W37<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W37<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W37<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM37*Bilans!F37+BN37","v":3.57912037037037},3.1064063591893776,196.0960685543113,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":24.182395235974926},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F37<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F37<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F37<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F37<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F37*BT37+BU37","v":2.3469814814814813},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY37","v":3.6081972354028884}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R44*Bilans!F44+S44","v":4.3231481481481486},0.70909934655929874,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'B04'!$C$39+'B04'!$C$40)","v":3.0655415269308945},null,1.2576066212172541,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC44*Bilans!F44+AD44","v":3.49337037037037},3.0319818308874908,199.16896375081384,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":25.781930673038513},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ44*Bilans!F44+AK44","v":4.4164629629629628},0.69411688779888514,3.0655415269308945,null,1.3509214360320683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU44*Bilans!F44+AV44","v":2.6770370370370369},2.3234661076170506,152.62701519183241,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":33.643850069336821},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB44*Bilans!F44+BC44","v":4.3231481481481486},0.70909934655929874,3.0655415269308945,null,1.2576066212172541,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W44<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W44<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W44<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W44<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W44<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM44*Bilans!F44+BN44","v":3.49337037037037},3.0319818308874908,199.16896375081384,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":25.781930673038513},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F44<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F44<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F44<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F44<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F44*BT44+BU44","v":2.2874814814814814},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY44","v":3.7020505571650513}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R61*Bilans!F61+S61","v":4.2645833333333334},0.75343253884328043,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'B04'!$C$39+'B04'!$C$40)","v":3.2130758479420729},null,1.0515074853912605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC61*Bilans!F61+AD61","v":3.3785833333333328},2.9323553459119491,202.68525975977909,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":28.050198079626863},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ61*Bilans!F61+AK61","v":4.4152916666666666},0.72771542414723212,3.2130758479420729,null,1.2022158187245937,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU61*Bilans!F61+AV61","v":2.583333333333333},2.2421383647798736,154.97726000920383,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":36.685134862655225},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB61*Bilans!F61+BC61","v":4.2645833333333334},0.75343253884328043,3.2130758479420729,null,1.0515074853912605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W61<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W61<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W61<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W61<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W61<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM61*Bilans!F61+BN61","v":3.3785833333333328},2.9323553459119491,202.68525975977909,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":28.050198079626863},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F61<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F61<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F61<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F61<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F61*BT61+BU61","v":2.2078333333333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY61","v":3.8356029710983268}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R71*Bilans!F71+S71","v":4.9662499999999996},0.48376779094763639,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'B04'!$C$39+'B04'!$C$40)","v":2.4025117917936991},null,2.5637382082063005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"AC71*Bilans!F71+AD71","v":4.2316500000000001},4.2316500000000001,212.72731614146346,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.136787904620034},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$5,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.2720000000000002},{"$f":"AJ71*Bilans!F71+AK71","v":4.5350083333333338},0.52977009416602294,2.4025117917936991,null,2.1324965415396346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU71*Bilans!F71+AV71","v":2.9662166666666665},2.9102503144654088,146.29984490590584,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":20.555599028454779},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB71*Bilans!F71+BC71","v":4.9662499999999996},0.48376779094763639,2.4025117917936991,null,2.5637382082063005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W71<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W71<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W71<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W71<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W71<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"BM71*Bilans!F71+BN71","v":3.7230092592592592},3.7230092592592592,187.15767317524845,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":16.068168078767474},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F71<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F71<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":4.5600000000000043E-2},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F71<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F71<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4367999999999999},{"$f":"Bilans!F71*BT71+BU71","v":2.5988699999999998},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY71","v":3.2584823761955222}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R77*Bilans!F77+S77","v":4.6049999999999995},0.55831468810412865,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'B04'!$C$39+'B04'!$C$40)","v":2.5710391387195122},null,2.0339608612804874,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"AC77*Bilans!F77+AD77","v":3.9281999999999995},3.8540830188679243,208.85144276410492,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":16.731786353029374},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$5,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.2720000000000002},{"$f":"AJ77*Bilans!F77+AK77","v":4.4459},0.57829441479104615,2.5710391387195122,null,1.8748608612804878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU77*Bilans!F77+AV77","v":2.9613999999999998},2.9055245283018869,157.44938205835251,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":22.19416598634767},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB77*Bilans!F77+BC77","v":4.6049999999999995},0.55831468810412865,2.5710391387195122,null,2.0339608612804874,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W77<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W77<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W77<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W77<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W77<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"BM77*Bilans!F77+BN77","v":3.5918888888888887},3.5241174004192874,190.97071857156007,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":18.298395408411846},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F77<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F77<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":4.5600000000000043E-2},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F77<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F77<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4367999999999999},{"$f":"Bilans!F77*BT77+BU77","v":2.5439599999999998},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY77","v":3.3288149550398813}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R94*Bilans!F94+S94","v":4.4083333333333341},0.64671746334547453,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'B04'!$C$39+'B04'!$C$40)","v":2.8509461509146341},null,1.5573871824187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC94*Bilans!F94+AD94","v":3.660333333333333},3.1768930817610057,192.83400071421994,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":22.736592346000513},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ94*Bilans!F94+AK94","v":4.4181666666666661},0.64527809066686059,2.8509461509146341,null,1.567220515752032,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU94*Bilans!F94+AV94","v":2.813333333333333},2.4417610062893078,148.21227265531522,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":29.581815231212282},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB94*Bilans!F94+BC94","v":4.4083333333333341},0.64671746334547453,2.8509461509146341,null,1.5573871824187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W94<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W94<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W94<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W94<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W94<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM94*Bilans!F94+BN94","v":3.660333333333333},3.1768930817610057,192.83400071421994,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":22.736592346000513},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F94<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F94<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F94<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F94<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F94*BT94+BU94","v":2.4033333333333333},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY94","v":3.5235944908557237}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.9750830564784039},{"$f":"R104*Bilans!F104+S104","v":7.3629057308970101},0.19165999246931209,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'B04'!$C$39+'B04'!$C$40)","v":1.4111744569359759},null,5.951731273961034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC104*Bilans!F104+AD104","v":4.9629500000000002},4.7756688679245283,129.97879717965949,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.7818950127763822},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.9750830564784039},{"$f":"AJ104*Bilans!F104+AK104","v":7.3629057308970101},0.19165999246931209,1.4111744569359759,null,5.951731273961034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU104*Bilans!F104+AV104","v":4.9629500000000002},4.7756688679245283,129.97879717965949,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.7818950127763822},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.9750830564784039},{"$f":"BB104*Bilans!F104+BC104","v":7.3629057308970101},0.19165999246931209,1.4111744569359759,null,5.951731273961034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W104<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W104<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W104<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W104<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W104<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM104*Bilans!F104+BN104","v":5.7383055555555567},5.5217657232704411,150.28522430418781,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.8655304301584739},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F104<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F104<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F104<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F104<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F104*BT104+BU104","v":2.8300325000000002},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY104","v":2.9923232659071073}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F116<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F116<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F116<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F116<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F116<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F116<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F116<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F116<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F116<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F116<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F116<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F116<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F116<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F116<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F116<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F116*BT116+BU116","v":2.8248875},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY116","v":2.9977732185877337}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F119<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F119<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F119<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F119<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F119<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F119<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F119<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F119<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F119<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F119<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F119<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F119<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F119<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F119<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F119<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F119*BT119+BU119","v":2.8653649999999997},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY119","v":2.9554252575233022}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F136<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F136<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F136<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F136<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F136<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F136<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F136<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F136<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F136<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F136<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F136<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F136<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F136<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F136<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F136<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F136*BT136+BU136","v":2.8877299999999999},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY136","v":2.9325359687447428}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F142<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F142<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F142<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F142<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F142<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F142<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F142<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F142<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F142<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F142<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F142<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F142<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F142<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F142<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F142<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F142*BT142+BU142","v":2.8675699999999997},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY142","v":2.953152701773019}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F152<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F152<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F152<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F152<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F152<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F152<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F152<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F152<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F152<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F152<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F152<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F152<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F152<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F152<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F152<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F152*BT152+BU152","v":2.9046874999999996},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY152","v":2.9154158900133855}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F169<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F169<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F169<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F169<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F169<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F169<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F169<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F169<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F169<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F169<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F169<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F169<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F169<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F169<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F169<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F169*BT169+BU169","v":2.9254774999999995},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY169","v":2.8946973931685536}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F175<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F175<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F175<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F175<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F175<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F175<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F175<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F175<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F175<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F175<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F175<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F175<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F175<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F175<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F175<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F175*BT175+BU175","v":2.8854199999999999},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY175","v":2.9348836886911633}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F185<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F185<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F185<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F185<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F185<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F185<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F185<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F185<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F185<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F185<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F185<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F185<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F185<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F185<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F185<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F185*BT185+BU185","v":2.9466349999999997},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY185","v":2.8739128168311505}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F201<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F201<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F201<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F201<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F201<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F201<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F201<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F201<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F201<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F201<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F201<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F201<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F201<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F201<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F201<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F201*BT201+BU201","v":2.9329324999999997},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY201","v":2.8873395801039594}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F211<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F211<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F211<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F211<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F211<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F211<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F211<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":2.1600000000000064E-2},{"$f":"IF(Bilans!F211<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F211<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F211<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F211<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F211<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F211<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F211<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F211<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F211*BT211+BU211","v":2.9858899999999995},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY211","v":2.8361299622635987}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F217<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F217<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F217<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F217<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F217<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F217<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F217<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F217<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F217<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F217<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F217<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F217<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F217<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F217<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F217<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F217*BT217+BU217","v":2.9054224999999998},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY217","v":2.914678361932991}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F234<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F234<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F234<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F234<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F234<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F234<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F234<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":2.1600000000000064E-2},{"$f":"IF(Bilans!F234<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F234<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F234<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F234<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F234<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F234<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F234<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F234<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F234*BT234+BU234","v":3.0440299999999998},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY234","v":2.7819607865307692}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F244<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F244<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F244<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F244<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F244<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F244<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F244<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F244<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F244<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F244<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F244<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F244<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F244<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F244<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F244<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F244*BT244+BU244","v":2.8715599999999997},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY244","v":2.9490493296407725}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.9750830564784039},{"$f":"R250*Bilans!F250+S250","v":7.5428388704318934},0.16149824586844708,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'B04'!$C$39+'B04'!$C$40)","v":1.2181552464430896},null,6.324683623988804,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC250*Bilans!F250+AD250","v":5.0125999999999999},4.8234452830188683,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.9750830564784039},{"$f":"AJ250*Bilans!F250+AK250","v":7.5428388704318934},0.16149824586844708,1.2181552464430896,null,{"$f":"AL250-AN250","v":6.324683623988804},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU250*Bilans!F250+AV250","v":5.0125999999999999},4.8234452830188683,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.9750830564784039},{"$f":"BB250*Bilans!F250+BC250","v":7.5428388704318934},0.16149824586844708,1.2181552464430896,null,{"$f":"BD250-BF250","v":6.324683623988804},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W250<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W250<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W250<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W250<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W250<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM250*Bilans!F250+BN250","v":5.8884814814814828},5.6662746331236908,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F250<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F250<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F250<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F250<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F250*BT250+BU250","v":2.84741},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY250","v":2.9740613726239831}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'B04'!$C$39+'B04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W260<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W260<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W260<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W260<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W260<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.0611759259259261},1.98339570230608,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F260<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F260<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F260<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F260<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F260*BT260+BU260","v":2.9345074999999996},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY260","v":2.8857898959274282}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.9750830564784039},{"$f":"R277*Bilans!F277+S277","v":7.8662836378737548},0.11074952536015691,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'B04'!$C$39+'B04'!$C$40)","v":0.87118717924288669},null,6.9950964586308686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC277*Bilans!F277+AD277","v":5.1018499999999998},4.9093273584905655,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.9750830564784039},{"$f":"AJ277*Bilans!F277+AK277","v":7.8662836378737548},0.11074952536015691,0.87118717924288669,null,6.9950964586308686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU277*Bilans!F277+AV277","v":5.1018499999999998},4.9093273584905655,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.9750830564784039},{"$f":"BB277*Bilans!F277+BC277","v":7.8662836378737548},0.11074952536015691,0.87118717924288669,null,6.9950964586308686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W277<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W277<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W277<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W277<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W277<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM277*Bilans!F277+BN277","v":6.1584351851851862},5.9260414046121603,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F277<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F277<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F277<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F277<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F277*BT277+BU277","v":2.8786474999999996},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY277","v":2.9417884937364711}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.9750830564784039},{"$f":"R286*Bilans!F286+S286","v":7.58306561461794},0.15495090971272599,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'B04'!$C$39+'B04'!$C$40)","v":1.1750029153963415},null,6.408062699221599,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC286*Bilans!F286+AD286","v":5.0236999999999998},4.8341264150943397,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.9750830564784039},{"$f":"AJ286*Bilans!F286+AK286","v":7.58306561461794},0.15495090971272599,1.1750029153963415,null,6.408062699221599,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$10,0))))))","v":3.5999999999999942E-2},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU286*Bilans!F286+AV286","v":5.0236999999999998},4.8341264150943397,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.9750830564784039},{"$f":"BB286*Bilans!F286+BC286","v":7.58306561461794},0.15495090971272599,1.1750029153963415,null,6.408062699221599,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W286<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W286<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W286<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W286<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W286<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM286*Bilans!F286+BN286","v":5.9220555555555565},5.6985817610062899,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F286<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F286<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":1.2599999999999945E-2},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F286<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F286<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F286*BT286+BU286","v":2.8512949999999999},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY286","v":2.9700090986808649}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.42657807308970092},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"R292*Bilans!F292+S292","v":6.8424916943521605},0.24024101661387667,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'B04'!$C$39+'B04'!$C$40)","v":1.6438471608231706},null,5.1986445335289897,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$10,0))))))","v":-5.3333333333333087E-2},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.4733333333333309},{"$f":"AC292*Bilans!F292+AD292","v":4.9946666666666664},4.8061886792452828,156.81491753704557,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.0785367155860559},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":5.0533333333333337},0.32529957008374089,1.6438471608231706,null,3.4094861725101628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$10,0))))))","v":2.3333333333333279E-2},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.8166666666666669},{"$f":"AU292*Bilans!F292+AV292","v":3.0260833333333332},2.9118915094339624,95.008343908881741,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":13.333934860390656},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.42657807308970092},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"BB292*Bilans!F292+BC292","v":6.8424916943521605},0.24024101661387667,1.6438471608231706,null,5.1986445335289897,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W292<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W292<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W292<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W292<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W292<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.4733333333333309},{"$f":"BM292*Bilans!F292+BN292","v":6.4506111111111091},6.2071918238993691,202.52643809111822,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":6.2551589847477755},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F292<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F292<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":2.1999999999999947E-2},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F292<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F292<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F292*BT292+BU292","v":2.7994500000000002},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY292","v":3.0250128035947261}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.42657807308970092},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"R309*Bilans!F309+S309","v":6.1919601328903653},0.29994964724603085,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'B04'!$C$39+'B04'!$C$40)","v":1.8572762576219515},null,4.3346838752684143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$10,0))))))","v":-5.3333333333333087E-2},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.4733333333333309},{"$f":"AC309*Bilans!F309+AD309","v":5.0759999999999996},4.8844528301886792,183.61158547261854,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.1583070979645989},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":4.8499999999999996},0.38294355827256732,1.8572762576219515,null,2.9927237423780482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$10,0))))))","v":2.3333333333333279E-2},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.8166666666666669},{"$f":"AU309*Bilans!F309+AV309","v":2.9904999999999999},2.8776509433962265,108.17384679981595,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":15.545081701811837},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.42657807308970092},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"BB309*Bilans!F309+BC309","v":6.1919601328903653},0.29994964724603085,1.8572762576219515,null,4.3346838752684143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W309<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W309<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W309<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W309<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W309<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.4733333333333309},{"$f":"BM309*Bilans!F309+BN309","v":6.2845555555555528},6.0474025157232676,227.32805546617573,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":7.3971128774847488},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F309<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F309<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":2.1999999999999947E-2},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F309<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F309<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F309*BT309+BU309","v":2.7659000000000002},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY309","v":3.0617058075213328}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.42657807308970092},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"R315*Bilans!F315+S315","v":7.2584053156146169},0.2076754365225757,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'B04'!$C$39+'B04'!$C$40)","v":1.5073924923780493},null,5.751012823236568,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$10,0))))))","v":-5.3333333333333087E-2},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.4733333333333309},{"$f":"AC315*Bilans!F315+AD315","v":4.9426666666666668},4.7561509433962268,140.08975795306034,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.3695689762940262},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":5.1833333333333336},0.29081527184142431,1.5073924923780493,null,3.6759408409552843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$10,0))))))","v":2.3333333333333279E-2},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.8166666666666669},{"$f":"AU315*Bilans!F315+AV315","v":3.0488333333333331},2.9337830188679241,86.412933040036833,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":11.94729883348689},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.42657807308970092},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"BB315*Bilans!F315+BC315","v":7.2584053156146169},0.2076754365225757,1.5073924923780493,null,5.751012823236568,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W315<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W315<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W315<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W315<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W315<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.4733333333333309},{"$f":"BM315*Bilans!F315+BN315","v":6.5567777777777749},6.3093522012578589,185.83842969535203,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":5.555369445382448},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F315<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F315<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":2.1999999999999947E-2},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F315<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F315<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F315*BT315+BU315","v":2.8209},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY315","v":3.0020107387795583}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R325*Bilans!F325+S325","v":5.3537499999999998},0.41498734776266166,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'B04'!$C$39+'B04'!$C$40)","v":2.2217385130843499},null,3.1320114869156499,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"AC325*Bilans!F325+AD325","v":4.5571499999999991},4.5571499999999991,209.93256180000003,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.029293447471854},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$5,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.2720000000000002},{"$f":"AJ325*Bilans!F325+AK325","v":4.6305916666666667},0.47979581725539389,2.2217385130843499,null,2.4088531535823168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU325*Bilans!F325+AV325","v":2.9713833333333333},2.9713833333333333,136.8816289252033,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":18.449081954245674},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB325*Bilans!F325+BC325","v":5.3537499999999998},0.41498734776266166,2.2217385130843499,null,3.1320114869156499,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W325<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W325<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W325<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W325<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W325<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"BM325*Bilans!F325+BN325","v":3.8636574074074073},3.8636574074074073,177.98569225383926,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.188446037955321},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F325<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F325<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":4.5600000000000043E-2},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F325<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F325<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4367999999999999},{"$f":"Bilans!F325*BT325+BU325","v":2.6577700000000002},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY325","v":3.1862697272612959}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R342*Bilans!F342+S342","v":4.4648148148148152},0.60666795796198314,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'B04'!$C$39+'B04'!$C$40)","v":2.708660086382114},null,1.7561547284327013,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC342*Bilans!F342+AD342","v":3.7710370370370367},3.2729755415793145,187.83622598858034,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":20.866076504753341},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ342*Bilans!F342+AK342","v":4.4192962962962961},0.61291660589768004,2.708660086382114,null,1.7106362099141821,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU342*Bilans!F342+AV342","v":2.9037037037037035},2.5201956673654782,144.63415228647881,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":27.098752264808365},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB342*Bilans!F342+BC342","v":4.4648148148148152},0.60666795796198314,2.708660086382114,null,1.7561547284327013,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W342<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W342<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W342<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W342<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W342<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM342*Bilans!F342+BN342","v":3.7710370370370367},3.2729755415793145,187.83622598858034,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":20.866076504753341},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F342<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F342<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F342<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F342<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F342*BT342+BU342","v":2.4801481481481482},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY342","v":3.4144621962790138}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R352*Bilans!F352+S352","v":4.368287037037037},0.67574069153404825,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'B04'!$C$39+'B04'!$C$40)","v":2.9518293032266261},null,1.416457733810411,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC352*Bilans!F352+AD352","v":3.5818425925925923},3.1087690426275327,195.99226846881763,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":24.132870582177393},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ352*Bilans!F352+AK352","v":4.4173657407407401},0.66823294163811742,2.9518293032266261,null,1.465536437514114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU352*Bilans!F352+AV352","v":2.7492592592592588},2.3861495457721866,150.4347399144381,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":31.44124856237007},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB352*Bilans!F352+BC352","v":4.368287037037037},0.67574069153404825,2.9518293032266261,null,1.416457733810411,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W352<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W352<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W352<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W352<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W352<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM352*Bilans!F352+BN352","v":3.5818425925925923},3.1087690426275327,195.99226846881763,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":24.132870582177393},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F352<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F352<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F352<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F352<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F352*BT352+BU352","v":2.3488703703703702},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY352","v":3.6052956348067693}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R358*Bilans!F358+S358","v":4.4766203703703704},0.59842464732267286,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'B04'!$C$39+'B04'!$C$40)","v":2.6789199663363821},null,1.7977004040339883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC358*Bilans!F358+AD358","v":3.7941759259259253},3.7225877009084556,211.06491177290314,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":18.124795937664228},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ358*Bilans!F358+AK358","v":4.4195324074074067},0.60615461532680437,2.6789199663363821,null,1.7406124410710246,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU358*Bilans!F358+AV358","v":2.9225925925925922},2.5365897973445137,143.82068195462833,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":26.599153915094227},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB358*Bilans!F358+BC358","v":4.4766203703703704},0.59842464732267286,2.6789199663363821,null,1.7977004040339883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W358<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W358<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W358<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W358<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W358<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM358*Bilans!F358+BN358","v":3.7941759259259253},3.7225877009084556,211.06491177290314,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":18.124795937664228},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F358<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F358<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F358<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F358<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F358*BT358+BU358","v":2.4962037037037037},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY358","v":3.3925004119088675}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R369*Bilans!F369+S369","v":4.5212500000000002},0.57729820127289611,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'B04'!$C$39+'B04'!$C$40)","v":2.6101094925050816},null,1.9111405074949186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"AC369*Bilans!F369+AD369","v":3.85785},3.7850603773584912,208.55017985715608,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.322553329957746},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$5,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.2720000000000002},{"$f":"AJ369*Bilans!F369+AK369","v":4.4252416666666665},0.589823039985782,2.6101094925050816,null,1.8151321741615849,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU369*Bilans!F369+AV369","v":2.9602833333333334},2.9044289308176103,160.02893362748893,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":22.574802760088559},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB369*Bilans!F369+BC369","v":4.5212500000000002},0.57729820127289611,2.6101094925050816,null,1.9111405074949186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W369<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W369<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W369<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W369<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W369<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"BM369*Bilans!F369+BN369","v":3.5614907407407408},3.494292802236199,192.52939708414726,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":18.764000029402922},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F369<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F369<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":4.5600000000000043E-2},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F369<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F369<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4367999999999999},{"$f":"Bilans!F369*BT369+BU369","v":2.5312299999999999},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY369","v":3.3455561497861734}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"R370*Bilans!F370+S370","v":4.4333333333333336},0.6288647533467816,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'B04'!$C$39+'B04'!$C$40)","v":2.7879670731707318},null,1.6453662601626018,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"AC370*Bilans!F370+AD370","v":3.7093333333333329},3.2194213836477981,190.70030555361248,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":21.894886671093456},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.4177777777777774},{"$f":"AJ370*Bilans!F370+AK370","v":4.4186666666666659},0.63095211372300819,2.7879670731707318,null,1.6306995934959341,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.7822222222222219},{"$f":"AU370*Bilans!F370+AV370","v":2.8533333333333331},2.4764779874213834,146.69254273354809,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":28.463352672421486},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$5,0))))))","v":5.5555555555555552E-2},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.3888888888888893},{"$f":"BB370*Bilans!F370+BC370","v":4.4333333333333336},0.6288647533467816,2.7879670731707318,null,1.6453662601626018,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W370<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W370<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W370<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W370<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W370<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.6222222222222218},{"$f":"BM370*Bilans!F370+BN370","v":3.7093333333333329},3.2194213836477981,190.70030555361248,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":21.894886671093456},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F370<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F370<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":7.555555555555557E-2},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F370<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F370<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.3768888888888888},{"$f":"Bilans!F370*BT370+BU370","v":2.4373333333333331},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY370","v":3.4744415042491479}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R371*Bilans!F371+S371","v":4.6712499999999997},0.543780088724924,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'B04'!$C$39+'B04'!$C$40)","v":2.5401327394563009},null,2.1311172605436988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"AC371*Bilans!F371+AD371","v":3.9838499999999994},3.9086830188679245,209.00090370069029,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.279243576333442},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$5,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.2720000000000002},{"$f":"AJ371*Bilans!F371+AK371","v":4.4622416666666673},0.56925037440964099,2.5401327394563009,null,1.9221089272103664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU371*Bilans!F371+AV371","v":2.9622833333333332},2.9063911949685535,155.40743092339315,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.893268544504291},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB371*Bilans!F371+BC371","v":4.6712499999999997},0.543780088724924,2.5401327394563009,null,2.1311172605436988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W371<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W371<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W371<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W371<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W371<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3359999999999999},{"$f":"BM371*Bilans!F371+BN371","v":3.6159351851851849},3.5477099930118801,189.69934144780217,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.935626940241896},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F371<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F371<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":4.5600000000000043E-2},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F371<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F371<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4367999999999999},{"$f":"Bilans!F371*BT371+BU371","v":2.55403},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY371","v":3.3156901418633518}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10743.978150611532},{"$f":"SUM(AA7:AA372)","v":104.37272548603315},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9371509911046383},{"$f":"SUM(AF7:AF372)/229","v":3.6251788064168653},{"$f":"SUM(AG7:AG372)/Z373","v":3.3923269816359878},{"$f":"SUM(AH7:AH372)","v":4228.1344540022837},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10570.854515610041},{"$f":"SUM(AS7:AS372)","v":277.49636048752433},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.9986657902312785},{"$f":"SUM(AX7:AX372)/229","v":2.7741832786703662},{"$f":"SUM(AY7:AY372)/AR373","v":2.4979138683077093},{"$f":"SUM(AZ7:AZ372)","v":5777.0325242862864},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10789.928195448498},{"$f":"SUM(BK7:BK372)","v":58.422680649068639},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.1409353598576724},{"$f":"SUM(BP7:BP372)/229","v":3.8307500411658264},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3270690220792365},{"$f":"SUM(BR7:BR372)","v":4657.426507362271},null,null,null,{"$f":"SUM(BV7:BV372)","v":968.13567625428118},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1191.7661786834051},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":2.6524265102857019}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A10","index":35,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45","VTS70"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4076.2769235882356},null,null,"COP",{"$f":"K13","v":4.0941522884130768},{"$f":"L13","v":3.4858349463520275},{"$f":"M13","v":3.9104232479331329},{"$f":"N13","v":3.1796465340400477},null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU",null,null,null,null,null,null,null,null,"V70stC  /  V55stC"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99968867239041659},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99968867239041659},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99968867239041659},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.99968867239041659},null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":4.0941522884130768},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.1132760958341166E-4},{"$f":"1-L3","v":3.1132760958341166E-4},{"$f":"1-M3","v":3.1132760958341166E-4},{"$f":"1-N3","v":3.1132760958341166E-4}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.99968867239041659},null,null,"COP-Inst",{"$f":"K14","v":4.094463712977725},{"$f":"L14","v":3.4861463709166758},{"$f":"M14","v":3.9107346724977812},{"$f":"N14","v":3.179957958604696}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.1132760958341166E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":4.094463712977725},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R7*Bilans!F7+S7","v":11.040233333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.23277341899495174},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":8.4703604738313008},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC7*Bilans!F7+AD7","v":4.5209166666666665},{"$f":"IF(U7<40%,5.2/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.3/5.3*AE7,IF(U7<80%,4.9/5.3*AE7,4/5.3*AE7))))","v":4.4356163522012579},{"$f":"AF7*Z7","v":240.24423295474767},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":14.530882163557528},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.5159999999999982},{"$f":"AJ7*Bilans!F7+AK7","v":9.9216333333333324},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.25901711675517469},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":7.3517604738313},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3140000000000001},{"$f":"AU7*Bilans!F7+AV7","v":3.5922833333333335},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.4567254716981135},{"$f":"AX7*AR7","v":187.22501982641512},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":18.645801948779773},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB7*Bilans!F7+BC7","v":11.040233333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.23277341899495174},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":8.4703604738313008},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W7<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W7<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W7<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W7<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W7<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM7*Bilans!F7+BN7","v":4.4606481481481479},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":4.2923218029350103},{"$f":"BP7*BJ7","v":232.48303668763103},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":15.015980044299873},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F7<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F7<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F7<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F7<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9691999999999998},{"$f":"Bilans!F7*BT7+BU7","v":3.2059766666666665},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.6414328529184314},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC7*Bilans!F7+CD7","v":10.931666666666665},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":0.23508518306162829},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"CE7-CG7","v":8.3617938071646325},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9691999999999998},{"$f":"CN7*Bilans!F7+CO7","v":3.2059766666666665},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.0849964150943396},{"$f":"CQ7*CK7","v":167.0912311982697},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":20.892542442262243}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R8*Bilans!F8+S8","v":10.579592592592594},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.28424795565024408},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":7.5723650265356834},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC8*Bilans!F8+AD8","v":4.0603703703703706},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.9071488469601681},{"$f":"AF8*Z8","v":251.35965503093524},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":19.593978183824525},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ8*Bilans!F8+AK8","v":9.3589259259259254},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.32132186854116923},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":6.3516983598690153},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU8*Bilans!F8+AV8","v":3.2794814814814814},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.1557274633123691},{"$f":"AX8*AR8","v":203.01826155586238},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":24.259569357087646},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB8*Bilans!F8+BC8","v":10.579592592592594},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.28424795565024408},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":7.5723650265356834},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W8<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W8<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W8<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W8<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W8<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM8*Bilans!F8+BN8","v":4.0603703703703706},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.9071488469601681},{"$f":"BP8*BJ8","v":251.35965503093524},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.593978183824525},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F8<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F8<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F8<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F8<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F8*BT8+BU8","v":2.9498962962962962},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.870735525060867},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC8*Bilans!F8+CD8","v":10.343555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":0.29073441428385033},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"CE8-CG8","v":7.3363279894986455},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN8*Bilans!F8+CO8","v":2.9498962962962962},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.8385794549266246},{"$f":"CQ8*CK8","v":182.61509364389221},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":26.970035711144686}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":2634.4105221038994},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R9*Bilans!F9+S9","v":10.46787962962963},0.29786587179430529,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.1180240917174795},null,7.3498555379121502,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC9*Bilans!F9+AD9","v":3.9460185185185188},3.7971121593291408,254.06421890576269,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":20.969284686003579},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ9*Bilans!F9+AK9","v":9.2155462962962957},0.33834392356865545,3.1180240917174795,null,6.0975222045788158,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU9*Bilans!F9+AV9","v":3.2020740740740741},3.0812410901467504,206.16539042838883,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":25.841121653309621},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB9*Bilans!F9+BC9","v":10.46787962962963},0.29786587179430529,3.1180240917174795,null,7.3498555379121502,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W9<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W9<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W9<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W9<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W9<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM9*Bilans!F9+BN9","v":3.9460185185185188},3.7971121593291408,254.06421890576269,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":20.969284686003579},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F9<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F9<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F9<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F9<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F9*BT9+BU9","v":2.8869148148148147},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.9333640360865556},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC9*Bilans!F9+CD9","v":10.195777777777778},0.30581522662384553,3.1180240917174795,null,7.0777536860602979,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN9*Bilans!F9+CO9","v":2.8869148148148147},2.7779746331236899,185.87387616943298,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":28.662150080228368}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R10*Bilans!F10+S10","v":9.7535046296296297},0.39232448864708103,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.826538716336382},null,5.9269659132932482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC10*Bilans!F10+AD10","v":3.2147685185185191},3.0934564989517823,257.95232172444656,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":32.077342116382901},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ10*Bilans!F10+AK10","v":8.2986712962962965},0.46110257651055164,3.826538716336382,null,4.472132579959915,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU10*Bilans!F10+AV10","v":2.707074074074074},2.707074074074074,225.73326721228548,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":36.655761801776677},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB10*Bilans!F10+BC10","v":9.7535046296296297},0.39232448864708103,3.826538716336382,null,5.9269659132932482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W10<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W10<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W10<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W10<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W10<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM10*Bilans!F10+BN10","v":3.2147685185185191},3.0934564989517823,257.95232172444656,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":32.077342116382901},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F10<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F10<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F10<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F10<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F10*BT10+BU10","v":2.4841648148148145},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.4089413240701352},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC10*Bilans!F10+CD10","v":9.2507777777777775},0.41364508025784547,3.826538716336382,null,5.424239061441396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN10*Bilans!F10+CO10","v":2.4841648148148145},2.4841648148148145,207.14565785709124,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":39.944959306744558}]
[null,5,null,null,"COP",{"$f":"AG373","v":4.1179424334495245},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R11*Bilans!F11+S11","v":9.850518518518518},0.37869282453319375,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.7303206808943088},null,6.1201978376242092,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC11*Bilans!F11+AD11","v":3.3140740740740742},3.1890146750524111,258.78496296159949,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":30.281191752892052},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ11*Bilans!F11+AK11","v":8.4231851851851864},0.44286342979319127,3.7303206808943088,null,4.6928645042908776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU11*Bilans!F11+AV11","v":2.7742962962962965},2.7742962962962965,225.13103181933158,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":34.807805138537866},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB11*Bilans!F11+BC11","v":9.850518518518518},0.37869282453319375,3.7303206808943088,null,6.1201978376242092,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W11<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W11<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W11<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W11<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W11<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM11*Bilans!F11+BN11","v":3.3140740740740742},3.1890146750524111,258.78496296159949,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":30.281191752892052},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F11<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F11<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F11<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F11<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F11*BT11+BU11","v":2.5388592592592589},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.335502770442659},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC11*Bilans!F11+CD11","v":9.3791111111111114},0.39772646220974245,3.7303206808943088,null,5.6487904302168026,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN11*Bilans!F11+CO11","v":2.5388592592592589},2.4430532494758905,198.25103020839597,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":39.527245220203611}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC45","COP PC70",null,null,null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R12*Bilans!F12+S12","v":9.7170509259259248},0.39751704519446895,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.8626933720782524},null,5.854357553847672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC12*Bilans!F12+AD12","v":3.1774537037037036},3.057549790356394,257.52891736181419,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":32.781278504651645},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ12*Bilans!F12+AK12","v":8.2518842592592598},0.46809834587100613,3.8626933720782524,null,4.389190887181007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU12*Bilans!F12+AV12","v":2.6818148148148144},2.6818148148148144,225.88180509846433,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":37.374091106448503},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB12*Bilans!F12+BC12","v":9.7170509259259248},0.39751704519446895,3.8626933720782524,null,5.854357553847672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W12<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W12<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W12<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W12<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W12<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM12*Bilans!F12+BN12","v":3.1774537037037036},3.057549790356394,257.52891736181419,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":32.781278504651645},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F12<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F12<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F12<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F12<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F12*BT12+BU12","v":2.4636129629629626},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.437379255724661},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC12*Bilans!F12+CD12","v":9.2025555555555556},0.41974138039800868,3.8626933720782524,null,5.3398621834773028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN12*Bilans!F12+CO12","v":2.4636129629629626},2.4636129629629626,207.50326982457091,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":40.68430907221974}]
[null,7,null,null,"E CO V55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3224.6362199585328},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":4.0941522884130768},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.4858349463520275},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.9104232479331329},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.1796465340400477},null,null,null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R13*Bilans!F13+S13","v":9.7646759259259266},0.39074098236481186,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.8154590637703252},null,5.9492168621556019,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC13*Bilans!F13+AD13","v":3.2262037037037041},3.1044601677148851,258.06998781510464,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":31.864879378788334},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ13*Bilans!F13+AK13","v":8.3130092592592604},0.45897447540077752,3.8154590637703252,null,4.4975501954889356,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU13*Bilans!F13+AV13","v":2.7148148148148148},2.7148148148148148,225.67924480578142,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":36.438304462116932},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB13*Bilans!F13+BC13","v":9.7646759259259266},0.39074098236481186,3.8154590637703252,null,5.9492168621556019,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W13<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W13<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W13<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W13<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W13<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM13*Bilans!F13+BN13","v":3.2262037037037041},3.1044601677148851,258.06998781510464,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":31.864879378788334},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F13<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F13<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F13<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F13<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F13*BT13+BU13","v":2.4904629629629627},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.400320429960634},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC13*Bilans!F13+CD13","v":9.2655555555555544},0.41178956198504535,3.8154590637703252,null,5.4500964917852297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN13*Bilans!F13+CO13","v":2.4904629629629627},2.4904629629629627,207.02914896115627,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":39.720827111918375}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":4.094463712977725},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.4861463709166758},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.9107346724977812},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.179957958604696},null,null,null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R14*Bilans!F14+S14","v":10.171546296296297},0.33543832521951178,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.4119264545223578},null,6.7596198417739393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC14*Bilans!F14+AD14","v":3.6426851851851856},3.5052253668763105,258.49139129416579,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":25.035781554773429},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ14*Bilans!F14+AK14","v":8.835212962962963},0.38617365182085428,3.4119264545223578,null,5.4232865084406052,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU14*Bilans!F14+AV14","v":2.9967407407407407},2.8836561844863731,212.65402966262721,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":30.432219020242407},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB14*Bilans!F14+BC14","v":10.171546296296297},0.33543832521951178,3.4119264545223578,null,6.7596198417739393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W14<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W14<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W14<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W14<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W14<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM14*Bilans!F14+BN14","v":3.6426851851851856},3.5052253668763105,258.49139129416579,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":25.035781554773429},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F14<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F14<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F14<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F14<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F14*BT14+BU14","v":2.7198481481481478},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.1135459157119056},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC14*Bilans!F14+CD14","v":9.8037777777777784},0.34802160267811977,3.4119264545223578,null,6.3918513232554206,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN14*Bilans!F14+CO14","v":2.7198481481481478},2.617212368972746,193.00524096427878,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":33.530353755667925}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.3642092118648561},null,null,null,null,{"$f":"F11","v":4.1179424334495245},{"$f":"F15","v":3.3642092118648561},{"$f":"F28","v":3.8902936850012018},null,null,null,null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R15*Bilans!F15+S15","v":9.8405231481481472},0.38008487942500774,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.7402340542428862},null,6.1002890939052605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC15*Bilans!F15+AD15","v":3.3038425925925927},3.1791692872117401,258.71893561614769,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":30.461260368921106},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ15*Bilans!F15+AK15","v":8.4103564814814824},0.44471766000387714,3.7402340542428862,null,4.6701224272385957,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU15*Bilans!F15+AV15","v":2.7673703703703705},2.7673703703703705,225.20698081662152,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":34.994052278471628},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB15*Bilans!F15+BC15","v":9.8405231481481472},0.38008487942500774,3.7402340542428862,null,6.1002890939052605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W15<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W15<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W15<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W15<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W15<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM15*Bilans!F15+BN15","v":3.3038425925925927},3.1791692872117401,258.71893561614769,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":30.461260368921106},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F15<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F15<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F15<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F15<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F15*BT15+BU15","v":2.5332240740740737},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.3429226335291937},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC15*Bilans!F15+CD15","v":9.3658888888888896},0.39934640466214244,3.7402340542428862,null,5.6256548346460029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN15*Bilans!F15+CO15","v":2.5332240740740737},2.4376307127882595,198.37296050092547,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":39.727717125726137}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.9946311230270903},{"$f":"F19","v":3.9946311230270903},{"$f":"F19","v":3.9946311230270903},null,null,null,null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R16*Bilans!F16+S16","v":10.628981481481482},0.27831865584457111,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.9582438389227641},null,7.6707376425587182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC16*Bilans!F16+AD16","v":4.1109259259259261},3.9557966457023062,249.9831921255817,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":19.010338721036657},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ16*Bilans!F16+AK16","v":9.4223148148148148},0.31396147306301875,2.9582438389227641,null,6.4640709758920512,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU16*Bilans!F16+AV16","v":3.3137037037037036},3.1886582809224318,201.50453803753135,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":23.583911326047435},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB16*Bilans!F16+BC16","v":10.628981481481482},0.27831865584457111,2.9582438389227641,null,7.6707376425587182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W16<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W16<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W16<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W16<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W16<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM16*Bilans!F16+BN16","v":4.1109259259259261},3.9557966457023062,249.9831921255817,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":19.010338721036657},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F16<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F16<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F16<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F16<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F16*BT16+BU16","v":2.9777407407407406},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.8438916716828309},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC16*Bilans!F16+CD16","v":10.408888888888889},0.2842036139016319,2.9582438389227641,null,7.4506450499661252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN16*Bilans!F16+CO16","v":2.9777407407407406},2.8653731656184487,181.07481115099458,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":26.244761083365013}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":649.18530249380194},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R17*Bilans!F17+S17","v":10.552546296296297},0.28751847211737191,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.0340519880589429},null,7.5184943082373543,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC17*Bilans!F17+AD17","v":4.0326851851851853},3.8805083857442351,252.0664671524263,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":19.919791271974209},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ17*Bilans!F17+AK17","v":9.324212962962962},0.32539496900281117,3.0340519880589429,null,6.290160974904019,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU17*Bilans!F17+AV17","v":3.2607407407407405},3.1376939203354297,203.81541357058856,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":24.635582384946979},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB17*Bilans!F17+BC17","v":10.552546296296297},0.28751847211737191,3.0340519880589429,null,7.5184943082373543,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W17<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W17<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W17<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W17<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W17<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM17*Bilans!F17+BN17","v":4.0326851851851853},3.8805083857442351,252.0664671524263,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":19.919791271974209},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F17<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F17<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F17<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F17<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F17*BT17+BU17","v":2.9346481481481481},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":2.8856515893965189},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC17*Bilans!F17+CD17","v":10.307777777777778},0.2943458865207555,3.0340519880589429,null,7.273725789718835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN17*Bilans!F17+CO17","v":2.9346481481481481},2.8239067085953877,183.43271469755078,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":27.373042047702508}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4076.2769235882356},null,null,null,null,null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R18*Bilans!F18+S18","v":10.527263888888889},0.29059089080720618,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.0591269912347561},null,7.4681368976541336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC18*Bilans!F18+AD18","v":4.0068055555555553},3.8556053459119495,252.69712668430742,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.228427237195525},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ18*Bilans!F18+AK18","v":9.2917638888888892},0.32922995330228599,3.0591269912347561,null,6.2326368976541335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU18*Bilans!F18+AV18","v":3.2432222222222222},3.1208364779874214,204.54023171099865,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":24.991002490914973},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB18*Bilans!F18+BC18","v":10.527263888888889},0.29059089080720618,3.0591269912347561,null,7.4681368976541336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W18<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W18<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W18<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W18<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W18<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM18*Bilans!F18+BN18","v":4.0068055555555553},3.8556053459119495,252.69712668430742,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.228427237195525},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F18<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F18<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F18<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F18<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F18*BT18+BU18","v":2.9203944444444443},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":2.8997357220470334},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC18*Bilans!F18+CD18","v":10.274333333333333},0.29774457300406415,3.0591269912347561,null,7.2152063420985773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN18*Bilans!F18+CO18","v":2.9203944444444443},2.8101908805031446,184.18045863810403,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":27.753571024740463}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.9946311230270903},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":4443.8180505062401},null,null,null,null,null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R19*Bilans!F19+S19","v":10.460236111111112},0.29880825570572023,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.1256049066310974},null,7.3346312044800142,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC19*Bilans!F19+AD19","v":3.9381944444444446},3.7895833333333333,254.22854207317079,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":21.066303897880104},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ19*Bilans!F19+AK19","v":9.2057361111111113},0.33952797135457363,3.1256049066310974,null,6.080131204480014,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU19*Bilans!F19+AV19","v":3.1967777777777777},3.0761446540880502,206.36669043166134,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":25.952132660682214},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB19*Bilans!F19+BC19","v":10.460236111111112},0.29880825570572023,3.1256049066310974,null,7.3346312044800142,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W19<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W19<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W19<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W19<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W19<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM19*Bilans!F19+BN19","v":3.9381944444444446},3.7895833333333333,254.22854207317079,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":21.066303897880104},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F19<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F19<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F19<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F19<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F19*BT19+BU19","v":2.8826055555555552},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":2.9377491751177778},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC19*Bilans!F19+CD19","v":10.185666666666666},0.30686306639700534,3.1256049066310974,null,7.0600617600355688,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN19*Bilans!F19+CO19","v":2.8826055555555552},2.7738279874213831,186.08543029019791,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":28.780628974962397}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":4822.7314702903577},null,null,null,null,null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R20*Bilans!F20+S20","v":10.027495370370371},0.35450484167436919,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.5547956586636182},null,6.4726997117067526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC20*Bilans!F20+AD20","v":3.4952314814814818},3.3633359538784071,259.20229399013147,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":27.267498781570062},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ20*Bilans!F20+AK20","v":8.6503287037037033},0.41094341965775311,3.5547956586636182,null,5.0955330450400851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU20*Bilans!F20+AV20","v":2.8969259259259257},2.8969259259259257,223.25746099006327,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":31.657612714097155},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB20*Bilans!F20+BC20","v":10.027495370370371},0.35450484167436919,3.5547956586636182,null,6.4726997117067526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W20<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W20<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W20<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W20<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W20<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM20*Bilans!F20+BN20","v":3.4952314814814818},3.3633359538784071,259.20229399013147,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":27.267498781570062},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F20<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F20<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F20<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F20<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F20*BT20+BU20","v":2.6386351851851848},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.2093758699836816},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC20*Bilans!F20+CD20","v":9.6132222222222214},0.36978190834351493,3.5547956586636182,null,6.0584265635586032,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN20*Bilans!F20+CO20","v":2.6386351851851848},2.539064046121593,195.6781107708442,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":36.119513867512097}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,"70/55",{"$f":"CS373+CA373","v":5380.2806729003833},null,null,null,null,null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.432499999999999},{"$f":"R21*Bilans!F21+S21","v":9.5391249999999985},0.4162409235328316,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.9705741996951218},null,5.5685508003048767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":6.25E-2},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975000000000001},{"$f":"AC21*Bilans!F21+AD21","v":3.1193750000000002},3.1193750000000002,270.56211000000008,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":33.088628330995796},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ21*Bilans!F21+AK21","v":9.0142499999999988},0.44047748838728928,3.9705741996951218,null,5.0436758003048769,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":4.6499999999999986E-2},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU21*Bilans!F21+AV21","v":2.4237749999999996},2.4237749999999996,210.22854839999999,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":42.584744871120478},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.0437500000000011},{"$f":"BB21*Bilans!F21+BC21","v":8.1544375000000002},0.48692189984841033,3.9705741996951218,null,4.1838633003048784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W21<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W21<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W21<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W21<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W21<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM21*Bilans!F21+BN21","v":1.9149999999999996},1.9149999999999996,166.09943999999999,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":53.898610966057461},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F21<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F21<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":4.6499999999999986E-2},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F21<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F21<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F21*BT21+BU21","v":2.4237749999999996},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.4938771515603788},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC21*Bilans!F21+CD21","v":6.5619999999999994},0.6050859798377205,3.9705741996951218,null,2.5914258003048776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":2.2499999999999992E-2},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN21*Bilans!F21+CO21","v":1.9753750000000001},1.7144764150943395,148.70682633962267,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":60.202542940388334}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R22*Bilans!F22+S22","v":10.768328703703705},0.26188277022798218,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.8200397516514228},null,7.9482889520522821,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC22*Bilans!F22+AD22","v":4.2535648148148146},4.0930529350104816,245.50211368640387,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":17.438433689580215},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ22*Bilans!F22+AK22","v":9.601162037037037},0.29371858747649054,2.8200397516514228,null,6.7811222853856137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU22*Bilans!F22+AV22","v":3.4102592592592593},3.2815702306079664,196.82922273825233,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":21.750694691637996},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB22*Bilans!F22+BC22","v":10.768328703703705},0.26188277022798218,2.8200397516514228,null,7.9482889520522821,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W22<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W22<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W22<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W22<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W22<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM22*Bilans!F22+BN22","v":4.2535648148148146},4.0930529350104816,245.50211368640387,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":17.438433689580215},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F22<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F22<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F22<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F22<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F22*BT22+BU22","v":3.0563018518518517},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.7707904858586407},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC22*Bilans!F22+CD22","v":10.593222222222222},0.26621170522936893,2.8200397516514228,null,7.7731824705707986,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN22*Bilans!F22+CO22","v":3.0563018518518517},2.9409697064989517,176.39993684355477,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":24.26969310067846}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R23*Bilans!F23+S23","v":10.332060185185187},0.31481904702804264,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.2527293413363823},null,7.0793308438488047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC23*Bilans!F23+AD23","v":3.8069907407407406},3.6633307127882597,256.58861807664772,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":22.752655704290504},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ23*Bilans!F23+AK23","v":9.0412268518518513},0.35976636740069723,3.2527293413363823,null,5.7884975105154695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU23*Bilans!F23+AV23","v":3.1079629629629628},2.9906813417190774,209.47461551874008,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":27.870071370129185},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB23*Bilans!F23+BC23","v":10.332060185185187},0.31481904702804264,3.2527293413363823,null,7.0793308438488047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W23<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W23<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W23<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W23<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W23<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM23*Bilans!F23+BN23","v":3.8069907407407406},3.6633307127882597,256.58861807664772,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":22.752655704290504},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F23<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F23<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F23<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F23<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F23*BT23+BU23","v":2.8103425925925922},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.0132881718207276},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC23*Bilans!F23+CD23","v":10.01611111111111},0.3247497262413605,3.2527293413363823,null,6.7633817697747283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN23*Bilans!F23+CO23","v":2.8103425925925922},2.7042919287211737,189.4152025216035,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":30.8215624037453}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.432499999999999},{"$f":"R24*Bilans!F24+S24","v":9.65978125},0.40397880288154153,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.9023468654725608},null,5.7574343845274392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":6.25E-2},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975000000000001},{"$f":"AC24*Bilans!F24+AD24","v":3.1498437500000001},3.1498437500000001,268.20719785060976,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":32.169133902547912},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ24*Bilans!F24+AK24","v":9.1385625000000008},0.42701977094018456,3.9023468654725608,null,5.23621563452744,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":4.6499999999999986E-2},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU24*Bilans!F24+AV24","v":2.4464437499999998},2.4464437499999998,208.31313390914633,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":41.418383466144959},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.0437500000000011},{"$f":"BB24*Bilans!F24+BC24","v":8.2111093750000013},0.4752520868074005,3.9023468654725608,null,4.3087625095274404,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W24<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W24<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W24<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W24<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W24<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM24*Bilans!F24+BN24","v":1.9854166666666666},1.9854166666666666,169.05697012195122,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":51.036010257722722},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F24<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F24<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":4.6499999999999986E-2},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F24<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F24<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F24*BT24+BU24","v":2.4464437499999998},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.4615028827142487},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC24*Bilans!F24+CD24","v":6.6204999999999998},0.58943385929651249,3.9023468654725608,null,2.718153134527439,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":2.2499999999999992E-2},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN24*Bilans!F24+CO24","v":1.9863437500000001},1.9488655660377361,165.94466708214452,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":51.993193954298455}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R25*Bilans!F25+S25","v":9.9440046296296298},0.36580850659159025,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.6376014831046746},null,6.3064031465249553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC25*Bilans!F25+AD25","v":3.4097685185185185},3.2810980083857442,259.18273462826613,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":28.64934008148516},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ25*Bilans!F25+AK25","v":8.5431712962962969},0.42579053573251846,3.6376014831046746,null,4.9055698131916223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU25*Bilans!F25+AV25","v":2.8390740740740741},2.8390740740740741,224.26607813911474,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.109841529437411},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB25*Bilans!F25+BC25","v":9.9440046296296298},0.36580850659159025,3.6376014831046746,null,6.3064031465249553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W25<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W25<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W25<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W25<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W25<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM25*Bilans!F25+BN25","v":3.4097685185185185},3.2810980083857442,259.18273462826613,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":28.64934008148516},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F25<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F25<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F25<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F25<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F25*BT25+BU25","v":2.5915648148148147},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.2676674897781322},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC25*Bilans!F25+CD25","v":9.5027777777777782},0.38279349135272811,3.6376014831046746,null,5.8651762946731036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN25*Bilans!F25+CO25","v":2.5915648148148147},2.4937699161425577,196.9895762783147,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":37.694452914217131}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10848.350876097564},null,{"$f":"F26/F28","v":2788.5686157635714},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.432499999999999},{"$f":"R26*Bilans!F26+S26","v":9.6051249999999992},0.40949527098666316,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.9332532647357725},null,5.6718717352642267,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":6.25E-2},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975000000000001},{"$f":"AC26*Bilans!F26+AD26","v":3.1360416666666668},3.1360416666666668,269.28593178861797,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":32.583443384593949},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ26*Bilans!F26+AK26","v":9.0822500000000002},0.43307035863753723,3.9332532647357725,null,5.1489967352642276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":4.6499999999999986E-2},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU26*Bilans!F26+AV26","v":2.4361749999999995},2.4361749999999995,209.18971257560975,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":41.94404593165968},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.0437500000000011},{"$f":"BB26*Bilans!F26+BC26","v":8.1854375000000008},0.48051839192905355,3.9332532647357725,null,4.2521842352642283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W26<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W26<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W26<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W26<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W26<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.9535185185185182},1.9535185185185182,167.74491873532068,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":52.30717555472836},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F26<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F26<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":4.6499999999999986E-2},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F26<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F26<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F26*BT26+BU26","v":2.4361749999999995},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.4760935043760228},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC26*Bilans!F26+CD26","v":6.5939999999999994},0.59648972774276199,3.9332532647357725,null,2.6607467352642269,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":2.2499999999999992E-2},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN26*Bilans!F26+CO26","v":1.9813750000000001},1.9439905660377361,166.92677158214457,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":52.56354525723426}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R27*Bilans!F27+S27","v":9.9886898148148155},0.35973515440543941,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.5932828728404473},null,6.3954069419743682,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC27*Bilans!F27+AD27","v":3.4555092592592596},3.3251126834381552,259.23259722682417,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":27.901261365028873},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ27*Bilans!F27+AK27","v":8.6005231481481488},0.41779817470919167,3.5932828728404473,null,5.0072402753077014,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU27*Bilans!F27+AV27","v":2.8700370370370369},2.8700370370370369,223.75396748328816,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":32.325310388523484},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB27*Bilans!F27+BC27","v":9.9886898148148155},0.35973515440543941,3.5932828728404473,null,6.3954069419743682,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W27<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W27<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W27<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W27<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W27<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM27*Bilans!F27+BN27","v":3.4555092592592596},3.3251126834381552,259.23259722682417,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":27.901261365028873},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F27<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F27<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F27<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F27<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F27*BT27+BU27","v":2.6167574074074071},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.2362083199043759},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC27*Bilans!F27+CD27","v":9.5618888888888893},0.37579215933118776,3.5932828728404473,null,5.968606016048442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN27*Bilans!F27+CO27","v":2.6167574074074071},2.5180118448637314,196.30936227911232,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":36.844480393538909}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.8902936850012018},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R28*Bilans!F28+S28","v":10.522560185185187},0.29116413251009171,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.0637921081046748},null,7.4587680770805118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC28*Bilans!F28+AD28","v":4.0019907407407409},3.8509722222222225,252.81125437669382,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":20.286288286402179},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ28*Bilans!F28+AK28","v":9.2857268518518516},0.32994639590261726,3.0637921081046748,null,6.2219347437471768,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU28*Bilans!F28+AV28","v":3.2399629629629629},3.1177002096436057,204.67291252380224,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":25.057551217170175},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB28*Bilans!F28+BC28","v":10.522560185185187},0.29116413251009171,3.0637921081046748,null,7.4587680770805118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W28<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W28<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W28<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W28<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W28<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM28*Bilans!F28+BN28","v":4.0019907407407409},3.8509722222222225,252.81125437669382,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":20.286288286402179},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F28<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F28<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F28<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F28<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F28*BT28+BU28","v":2.9177425925925924},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":2.9023712079750634},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC28*Bilans!F28+CD28","v":10.268111111111111},0.29837932945518569,3.0637921081046748,null,7.2043190030064359,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN28*Bilans!F28+CO28","v":2.9177425925925924},2.8076390985324946,184.31780895252854,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":27.824777309790228}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R29*Bilans!F29+S29","v":11.856083333333332},0.16761997486839542,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.987316390370935},null,9.868766942962397,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC29*Bilans!F29+AD29","v":5.2285416666666666},5.0312382075471698,204.34435336516341,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.6063817947339949},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.5159999999999982},{"$f":"AJ29*Bilans!F29+AK29","v":10.637583333333334},0.18682028879093168,1.987316390370935,null,8.6502669429623982,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3140000000000001},{"$f":"AU29*Bilans!F29+AV29","v":4.0834583333333327},3.9293655660377351,159.59166165554532,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":12.300203254106462},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB29*Bilans!F29+BC29","v":11.856083333333332},0.16761997486839542,1.987316390370935,null,9.868766942962397,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W29<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W29<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W29<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W29<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W29<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM29*Bilans!F29+BN29","v":5.0618981481481482},4.8708831236897279,197.83151207879538,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":9.9226349503002265},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F29<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F29<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F29<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F29<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9691999999999998},{"$f":"Bilans!F29*BT29+BU29","v":3.6238916666666663},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.3368171214711415},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC29*Bilans!F29+CD29","v":11.764166666666666},0.16892963578983652,1.987316390370935,null,9.7768502762957308,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9691999999999998},{"$f":"CN29*Bilans!F29+CO29","v":3.6238916666666663},3.4871410377358489,141.63065850874369,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":13.860063186125821}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":10848.350876097564},null,{"$f":"F30/F32","v":3634.4982420413157},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R30*Bilans!F30+S30","v":11.35955},0.20615827849560553,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.341865272484756},null,9.0176847275152454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC30*Bilans!F30+AD30","v":4.7978749999999994},4.6168231132075466,225.57887815485503,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":12.593861789676961},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.5159999999999982},{"$f":"AJ30*Bilans!F30+AK30","v":10.201849999999999},0.22955299994459399,2.341865272484756,null,7.8599847275152426,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3140000000000001},{"$f":"AU30*Bilans!F30+AV30","v":3.7845249999999999},3.6417127358490564,177.9347948516797,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":15.966012811157634},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB30*Bilans!F30+BC30","v":11.35955},0.20615827849560553,2.341865272484756,null,9.0176847275152454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W30<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W30<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W30<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W30<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W30<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM30*Bilans!F30+BN30","v":4.6959722222222222},4.5187657232704401,220.78777494937873,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":12.867149074734662},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F30<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F30<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F30<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F30<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9691999999999998},{"$f":"Bilans!F30*BT30+BU30","v":3.3695449999999996},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.5132093778309108},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC30*Bilans!F30+CD30","v":11.257499999999999},0.20802711725380912,2.341865272484756,null,8.9156347275152434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9691999999999998},{"$f":"CN30*Bilans!F30+CO30","v":3.3695449999999996},3.2423923584905658,158.42392329777266,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":17.932324582145764}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R31*Bilans!F31+S31","v":11.151300000000001},0.22334309656393553,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.4905658727134146},null,8.6607341272865863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC31*Bilans!F31+AD31","v":4.6172500000000003},4.4430141509433962,232.45069801104466,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.012719322688383},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.5159999999999982},{"$f":"AJ31*Bilans!F31+AK31","v":10.019099999999998},0.24858179604090339,2.4905658727134146,null,7.5285341272865836,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3140000000000001},{"$f":"AU31*Bilans!F31+AV31","v":3.6591499999999999},3.5210688679245283,184.21613982936034,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":17.681764424164882},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB31*Bilans!F31+BC31","v":11.151300000000001},0.22334309656393553,2.4905658727134146,null,8.6607341272865863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W31<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W31<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W31<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W31<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W31<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM31*Bilans!F31+BN31","v":4.5425000000000004},4.3710849056603776,228.68748621260931,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":14.243308374833886},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F31<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F31<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F31<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F31<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9691999999999998},{"$f":"Bilans!F31*BT31+BU31","v":3.2628699999999999},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.5953752656474993},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC31*Bilans!F31+CD31","v":11.045},0.22549260957115569,2.4905658727134146,null,8.5544341272865854,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9691999999999998},{"$f":"CN31*Bilans!F31+CO31","v":3.2628699999999999},3.1397428301886792,164.26583118074552,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":19.829238766081069}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R37*Bilans!F37+S37","v":10.631921296296298},0.27796745842245596,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.955328140879065},null,7.6765931554172333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC37*Bilans!F37+AD37","v":4.1139351851851851},3.9586923480083858,249.89776490898399,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":18.97605060904932},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ37*Bilans!F37+AK37","v":9.4260879629629635},0.31352647593478405,2.955328140879065,null,6.4707598220838989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU37*Bilans!F37+AV37","v":3.3157407407407407},3.1906184486373164,201.41206966814948,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":23.54413338691332},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB37*Bilans!F37+BC37","v":10.631921296296298},0.27796745842245596,2.955328140879065,null,7.6765931554172333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W37<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W37<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W37<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W37<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W37<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM37*Bilans!F37+BN37","v":4.1139351851851851},3.9586923480083858,249.89776490898399,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":18.97605060904932},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F37<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F37<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F37<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F37<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F37*BT37+BU37","v":2.9793981481481482},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":2.8423096450827803},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC37*Bilans!F37+CD37","v":10.412777777777777},0.28381746004280628,2.955328140879065,null,7.457449636898712,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN37*Bilans!F37+CO37","v":2.9793981481481482},2.866968029350105,180.98120278544766,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":26.202017452734545}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R44*Bilans!F44+S44","v":10.520796296296297},0.29137923029743262,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.0655415269308945},null,7.4552547693654017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC44*Bilans!F44+AD44","v":4.0001851851851855},3.8492348008385746,252.85379308891962,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.308022090214884},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ44*Bilans!F44+AK44","v":9.2834629629629628},0.33021530210882416,3.0655415269308945,null,6.2179214360320678,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU44*Bilans!F44+AV44","v":3.2387407407407407},3.1165241090146751,204.72249238881221,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.082541521094832},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB44*Bilans!F44+BC44","v":10.520796296296297},0.29137923029743262,3.0655415269308945,null,7.4552547693654017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W44<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W44<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W44<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W44<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W44<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM44*Bilans!F44+BN44","v":4.0001851851851855},3.8492348008385746,252.85379308891962,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.308022090214884},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F44<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F44<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F44<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F44<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F44*BT44+BU44","v":2.9167481481481481},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.9033607507044614},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC44*Bilans!F44+CD44","v":10.265777777777778},0.29861756150292285,3.0655415269308945,null,7.2002362508468831,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN44*Bilans!F44+CO44","v":2.9167481481481481},2.8066821802935009,184.36917257624381,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":27.851513047935914}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R61*Bilans!F61+S61","v":10.372041666666668},0.3097823891575901,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.2130758479420729},null,7.158965818724595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC61*Bilans!F61+AD61","v":3.8479166666666669},3.7027122641509438,255.93255541877591,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":22.214296554729486},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ61*Bilans!F61+AK61","v":9.0925416666666674},0.35337488303421644,3.2130758479420729,null,5.8794658187245945,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU61*Bilans!F61+AV61","v":3.1356666666666668},3.0173396226415097,208.55939784077316,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":27.260155825838048},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB61*Bilans!F61+BC61","v":10.372041666666668},0.3097823891575901,3.2130758479420729,null,7.158965818724595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W61<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W61<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W61<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W61<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W61<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM61*Bilans!F61+BN61","v":3.8479166666666669},3.7027122641509438,255.93255541877591,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":22.214296554729486},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F61<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F61<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F61<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F61<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F61*BT61+BU61","v":2.8328833333333332},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":2.9893119823818806},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC61*Bilans!F61+CD61","v":10.068999999999999},0.31910575508412686,3.2130758479420729,null,6.8559241520579262,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN61*Bilans!F61+CO61","v":2.8328833333333332},2.7259820754716979,188.4206789050161,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":30.173767110500908}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R71*Bilans!F71+S71","v":11.274616666666667},0.21309033050291723,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.4025117917936991},null,8.8721048748729672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC71*Bilans!F71+AD71","v":4.7242083333333333},4.5459363207547172,228.52665812724348,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.159431702433904},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.5159999999999982},{"$f":"AJ71*Bilans!F71+AK71","v":10.127316666666665},0.23723083526176228,2.4025117917936991,null,7.7248048748729659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3140000000000001},{"$f":"AU71*Bilans!F71+AV71","v":3.7333916666666664},3.5925089622641506,180.59735322075471,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":16.651855058667152},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB71*Bilans!F71+BC71","v":11.274616666666667},0.21309033050291723,2.4025117917936991,null,8.8721048748729672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W71<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W71<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W71<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W71<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W71<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM71*Bilans!F71+BN71","v":4.6333796296296299},4.4585351153039836,224.13295263102731,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":13.417397640594046},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F71<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F71<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F71<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F71<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9691999999999998},{"$f":"Bilans!F71*BT71+BU71","v":3.326038333333333},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.546083732154798},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC71*Bilans!F71+CD71","v":11.170833333333333},0.21507005969059598,2.4025117917936991,null,8.7683215415396329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9691999999999998},{"$f":"CN71*Bilans!F71+CO71","v":3.326038333333333},3.2005274528301886,160.89223240996779,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":18.691274928351433}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R77*Bilans!F77+S77","v":11.038600000000001},0.23291351609076441,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.5710391387195122},null,8.4675608612804893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC77*Bilans!F77+AD77","v":4.5194999999999999},4.3489528301886793,235.66826885964107,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":14.827866885771412},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.5159999999999982},{"$f":"AJ77*Bilans!F77+AK77","v":9.9201999999999995},0.25917210728811035,2.5710391387195122,null,7.3491608612804873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3140000000000001},{"$f":"AU77*Bilans!F77+AV77","v":3.5912999999999999},3.4557792452830189,187.26749727970548,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":18.660246815984156},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB77*Bilans!F77+BC77","v":11.038600000000001},0.23291351609076441,2.5710391387195122,null,8.4675608612804893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W77<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W77<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W77<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W77<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W77<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM77*Bilans!F77+BN77","v":4.4594444444444443},4.2911635220125781,232.53668598251264,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":15.027554491396417},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F77<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F77<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F77<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F77<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9691999999999998},{"$f":"Bilans!F77*BT77+BU77","v":3.2051399999999997},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.6421223700129346},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC77*Bilans!F77+CD77","v":10.93},0.23522773455805235,2.5710391387195122,null,8.3589608612804867,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9691999999999998},{"$f":"CN77*Bilans!F77+CO77","v":3.2051399999999997},3.0841913207547167,167.13127453319834,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":20.908460906619961}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R94*Bilans!F94+S94","v":10.737166666666667},0.26552127199118025,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.8509461509146341},null,7.8862205157520329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC94*Bilans!F94+AD94","v":4.2216666666666667},4.0623584905660381,246.58080077312474,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":17.780735770752891},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ94*Bilans!F94+AK94","v":9.5611666666666668},0.29817973583223462,2.8509461509146341,null,6.7102205157520327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU94*Bilans!F94+AV94","v":3.3886666666666665},3.2607924528301884,197.9266024997699,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":22.151585533797501},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB94*Bilans!F94+BC94","v":10.737166666666667},0.26552127199118025,2.8509461509146341,null,7.8862205157520329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W94<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W94<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W94<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W94<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W94<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM94*Bilans!F94+BN94","v":4.2216666666666667},4.0623584905660381,246.58080077312474,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.780735770752891},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F94<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F94<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F94<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F94<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F94*BT94+BU94","v":3.0387333333333331},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.7868098855959467},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC94*Bilans!F94+CD94","v":10.552},0.27018064356658777,2.8509461509146341,null,7.7010538490853655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN94*Bilans!F94+CO94","v":3.0387333333333331},2.924064150943396,177.48755594219972,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":24.702509657158178}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R104*Bilans!F104+S104","v":16.151737499999999},8.7369823645039799E-2,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.4111744569359759},null,14.740563043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC104*Bilans!F104+AD104","v":6.022125},5.7948750000000002,157.71840618292686,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.5890912018031083},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ104*Bilans!F104+AK104","v":16.151737499999999},8.7369823645039799E-2,1.4111744569359759,null,14.740563043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU104*Bilans!F104+AV104","v":6.022125},5.7948750000000002,157.71840618292686,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.5890912018031083},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB104*Bilans!F104+BC104","v":16.151737499999999},8.7369823645039799E-2,1.4111744569359759,null,14.740563043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W104<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W104<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W104<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W104<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W104<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM104*Bilans!F104+BN104","v":4.6865277777777763},4.5096776729559735,122.73934726415094,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.1819068294562305},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F104<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F104<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F104<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F104<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F104*BT104+BU104","v":4.1046449999999997},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.0631192449099149},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.70199999999999974},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.2000000000000028},{"$f":"CC104*Bilans!F104+CD104","v":13.667524999999999},0.1032501829655315,1.4111744569359759,null,12.256350543064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN104*Bilans!F104+CO104","v":4.625824999999999},4.4512655660377352,121.14955207358491,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":7.276152006108866}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F116<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F116<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F116<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F116<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F116<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F116<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F116<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F116<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F116<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F116<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F116<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F116<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F116<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F116<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F116<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F116*BT116+BU116","v":4.0427416666666671},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.0947101722692119},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F119<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F119<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F119<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F119<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F119<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F119<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F119<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F119<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F119<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F119<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F119<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F119<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F119<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F119<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F119<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F119*BT119+BU119","v":4.5297566666666667},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.8694982349360758},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F136<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F136<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F136<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F136<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F136<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F136<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F136<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F136<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F136<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F136<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F136<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F136<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F136<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F136<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F136<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F136*BT136+BU136","v":4.7988466666666669},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.7646681965993054},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F142<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F142<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F142<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F142<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F142<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F142<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F142<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F142<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F142<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F142<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F142<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F142<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F142<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F142<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F142<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F142*BT142+BU142","v":4.5562866666666668},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.8586126625826707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F152<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F152<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F152<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F152<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F152<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F152<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F152<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F152<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F152<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F152<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F152<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F152<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F152<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F152<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F152<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F152*BT152+BU152","v":5.0028750000000004},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.6927011154632596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F169<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F169<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F169<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F169<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F169<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F169<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F169<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F169<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F169<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F169<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F169<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F169<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F169<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F169<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F169<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F169*BT169+BU169","v":5.2530150000000004},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.612097451277648},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F175<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F175<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F175<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F175<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F175<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F175<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F175<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F175<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F175<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F175<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F175<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F175<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F175<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F175<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F175<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F175*BT175+BU175","v":4.7710533333333345},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.7749481092274357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F185<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F185<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F185<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F185<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F185<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F185<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F185<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F185<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F185<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F185<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F185<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F185<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F185<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F185<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F185<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F185*BT185+BU185","v":5.507576666666667},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.5375858758855083},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F201<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F201<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F201<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F201<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F201<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F201<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F201<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F201<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F201<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F201<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F201<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F201<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F201<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F201<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F201<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F201*BT201+BU201","v":5.3427116666666663},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.5850325867026804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F211<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F211<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F211<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F211<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F211<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F211<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F211<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.2330000000000001},{"$f":"IF(Bilans!F211<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F211<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F211<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F211<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F211<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F211<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F211<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F211<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":0.8639999999999981},{"$f":"Bilans!F211*BT211+BU211","v":5.9327208333333337},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.4274010746373265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F217<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F217<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F217<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F217<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F217<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F217<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F217<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F217<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F217<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F217<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F217<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F217<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F217<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F217<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F217<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F217*BT217+BU217","v":5.0117183333333326},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.6897142915433709},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F234<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F234<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F234<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F234<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F234<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F234<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F234<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.2330000000000001},{"$f":"IF(Bilans!F234<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F234<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F234<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F234<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F234<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F234<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F234<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F234<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":0.8639999999999981},{"$f":"Bilans!F234*BT234+BU234","v":6.5598791666666676},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.2909341586738965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F244<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F244<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F244<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F244<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F244<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F244<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F244<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F244<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F244<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F244<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F244<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F244<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F244<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F244<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F244<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F244*BT244+BU244","v":4.6042933333333327},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.8392338367574157},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R250*Bilans!F250+S250","v":16.826149999999998},7.2396552178786572E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.2181552464430896},null,15.607994753556909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC250*Bilans!F250+AD250","v":6.3945000000000007},6.1531981132075479,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ250*Bilans!F250+AK250","v":16.826149999999998},7.2396552178786572E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":15.607994753556909},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU250*Bilans!F250+AV250","v":6.3945000000000007},6.1531981132075479,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB250*Bilans!F250+BC250","v":16.826149999999998},7.2396552178786572E-2,1.2181552464430896,null,{"$f":"BD250-BF250","v":15.607994753556909},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W250<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W250<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W250<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W250<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W250<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM250*Bilans!F250+BN250","v":4.8857407407407392},4.7013731656184472,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F250<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F250<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F250<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F250<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F250*BT250+BU250","v":4.3137266666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":1.9631220861675494},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.70199999999999974},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.2000000000000028},{"$f":"CC250*Bilans!F250+CD250","v":14.6357},8.3231772067143328E-2,1.2181552464430896,null,{"$f":"CE250-CG250","v":13.417544753556911},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN250*Bilans!F250+CO250","v":4.8547666666666665},4.6715679245283015,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A10'!$C$39+'251.A10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W260<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W260<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W260<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W260<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W260<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.7342129629629635},2.6310351153039839,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F260<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F260<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F260<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F260<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F260*BT260+BU260","v":5.3616616666666674},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.5794305235018722},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R277*Bilans!F277+S277","v":18.038462500000001},4.8296088385741669E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A10'!$C$39+'251.A10'!$C$40)","v":0.87118717924288669},null,17.167275320757113,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC277*Bilans!F277+AD277","v":7.0638749999999995},6.7973136792452822,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ277*Bilans!F277+AK277","v":18.038462500000001},4.8296088385741669E-2,0.87118717924288669,null,17.167275320757113,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU277*Bilans!F277+AV277","v":7.0638749999999995},6.7973136792452822,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB277*Bilans!F277+BC277","v":18.038462500000001},4.8296088385741669E-2,0.87118717924288669,null,17.167275320757113,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W277<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W277<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W277<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W277<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W277<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM277*Bilans!F277+BN277","v":5.2438425925925909},5.0459617400419274,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F277<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F277<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F277<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F277<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F277*BT277+BU277","v":4.6895683333333338},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.8057892520363292},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.70199999999999974},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.2000000000000028},{"$f":"CC277*Bilans!F277+CD277","v":16.376075},5.3198778049250918E-2,0.87118717924288669,null,15.504887820757114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN277*Bilans!F277+CO277","v":5.2663083333333329},5.0675797169811316,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R286*Bilans!F286+S286","v":16.976925000000001},6.9211763343263955E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.1750029153963415},null,15.80192208460366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC286*Bilans!F286+AD286","v":6.4777500000000003},6.2333066037735856,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ286*Bilans!F286+AK286","v":16.976925000000001},6.9211763343263955E-2,1.1750029153963415,null,15.80192208460366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU286*Bilans!F286+AV286","v":6.4777500000000003},6.2333066037735856,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB286*Bilans!F286+BC286","v":16.976925000000001},6.9211763343263955E-2,1.1750029153963415,null,15.80192208460366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W286<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W286<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W286<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W286<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W286<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM286*Bilans!F286+BN286","v":4.9302777777777766},4.744229559748427,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F286<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F286<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.15160000000000001},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F286<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F286<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F286*BT286+BU286","v":4.3604700000000003},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":1.9420778248728361},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.70199999999999974},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.2000000000000028},{"$f":"CC286*Bilans!F286+CD286","v":14.85215},7.911332133033544E-2,1.1750029153963415,null,13.677147084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN286*Bilans!F286+CO286","v":4.9059499999999998},4.7208198113207542,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R292*Bilans!F292+S292","v":14.510916666666668},0.11328348157351675,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.6438471608231706},null,12.867069505843498,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.18000000000000002},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.0499999999999989},{"$f":"AC292*Bilans!F292+AD292","v":5.6654999999999998},5.4517075471698115,177.87671822733552,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.1219835934658002},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.83333333333333337},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":4.8866666666666667},{"$f":"AJ292*Bilans!F292+AK292","v":12.365833333333335},0.13293460428518125,1.6438471608231706,null,10.721986172510164,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU292*Bilans!F292+AV292","v":4.3901666666666666},4.2244999999999999,137.83574956097561,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.1909034695980765},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB292*Bilans!F292+BC292","v":14.510916666666668},0.11328348157351675,1.6438471608231706,null,12.867069505843498,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W292<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W292<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W292<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W292<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W292<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.0499999999999989},{"$f":"BM292*Bilans!F292+BN292","v":5.346388888888888},5.1446383647798735,167.85775481822364,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.5470750234119492},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F292<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F292<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F292<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F292<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F292*BT292+BU292","v":3.8932000000000002},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.1751700639636429},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.83333333333333337},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":4.8866666666666667},{"$f":"CC292*Bilans!F292+CD292","v":12.365833333333335},0.13293460428518125,1.6438471608231706,null,10.721986172510164,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN292*Bilans!F292+CO292","v":4.3901666666666666},4.2244999999999999,137.83574956097561,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":9.1909034695980765}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R309*Bilans!F309+S309","v":12.533499999999998},0.14818496490381391,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.8572762576219515},null,10.676223742378047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.18000000000000002},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.0499999999999989},{"$f":"AC309*Bilans!F309+AD309","v":5.3909999999999991},5.1875660377358486,195.00592145052923,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.6231806398197559},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.83333333333333337},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":4.8866666666666667},{"$f":"AJ309*Bilans!F309+AK309","v":11.094999999999999},0.16739758969102764,1.8572762576219515,null,9.2377237423780478,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU309*Bilans!F309+AV309","v":4.1969999999999992},4.0386226415094333,151.81596221997239,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.076379992677701},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB309*Bilans!F309+BC309","v":12.533499999999998},0.14818496490381391,1.8572762576219515,null,10.676223742378047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W309<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W309<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W309<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W309<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W309<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.0499999999999989},{"$f":"BM309*Bilans!F309+BN309","v":5.1261111111111095},4.9326729559748417,185.4242293971468,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":9.068778616308979},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F309<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F309<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F309<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F309<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F309*BT309+BU309","v":3.7223999999999995},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.2749763843281907},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.83333333333333337},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":4.8866666666666667},{"$f":"CC309*Bilans!F309+CD309","v":11.094999999999999},0.16739758969102764,1.8572762576219515,null,9.2377237423780478,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN309*Bilans!F309+CO309","v":4.1969999999999992},4.0386226415094333,151.81596221997239,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":11.076379992677701}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R315*Bilans!F315+S315","v":15.775166666666664},9.5554774426770947E-2,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.5073924923780493},null,14.267774174288615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.18000000000000002},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.0499999999999989},{"$f":"AC315*Bilans!F315+AD315","v":5.8409999999999984},5.6205849056603761,165.55117538518181,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.2361449968891094},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.83333333333333337},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":4.8866666666666667},{"$f":"AJ315*Bilans!F315+AK315","v":13.178333333333331},0.11438415270353228,1.5073924923780493,null,11.670940840955282,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU315*Bilans!F315+AV315","v":4.5136666666666656},4.3433396226415084,127.93063207731248,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.0700072949182378},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB315*Bilans!F315+BC315","v":15.775166666666664},9.5554774426770947E-2,1.5073924923780493,null,14.267774174288615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W315<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W315<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W315<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W315<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W315<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.0499999999999989},{"$f":"BM315*Bilans!F315+BN315","v":5.4872222222222202},5.2801572327044006,155.52406924988495,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.6382080862906472},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F315<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F315<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F315<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F315<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F315*BT315+BU315","v":4.0023999999999997},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.1158235291383312},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.83333333333333337},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":4.8866666666666667},{"$f":"CC315*Bilans!F315+CD315","v":13.178333333333331},0.11438415270353228,1.5073924923780493,null,11.670940840955282,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN315*Bilans!F315+CO315","v":4.5136666666666656},4.3433396226415084,127.93063207731248,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":8.0700072949182378}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R325*Bilans!F325+S325","v":11.527783333333334},0.1927290311451334,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.2217385130843499},null,9.3060448202489834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC325*Bilans!F325+AD325","v":4.9437916666666659},4.7572334905660369,219.14973475862865,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.523355904825204},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.5159999999999982},{"$f":"AJ325*Bilans!F325+AK325","v":10.349483333333332},0.21467144218964396,2.2217385130843499,null,8.1277448202489815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3140000000000001},{"$f":"AU325*Bilans!F325+AV325","v":3.8858083333333333},3.7391740566037734,172.25116327505756,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.660803108999362},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB325*Bilans!F325+BC325","v":11.527783333333334},0.1927290311451334,2.2217385130843499,null,9.3060448202489834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W325<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W325<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W325<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W325<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W325<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM325*Bilans!F325+BN325","v":4.8199537037037032},4.6380686582809219,213.66021202664012,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":11.819422840209715},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F325<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F325<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F325<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F325<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9691999999999998},{"$f":"Bilans!F325*BT325+BU325","v":3.4557216666666664},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.4505365043451866},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC325*Bilans!F325+CD325","v":11.429166666666665},0.19439199531179149,2.2217385130843499,null,9.207428153582315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9691999999999998},{"$f":"CN325*Bilans!F325+CO325","v":3.4557216666666664},3.3253170754716979,153.18616513633691,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":16.485433836822978}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R342*Bilans!F342+S342","v":10.880629629629631},0.24894332208551748,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.708660086382114},null,8.171969543247517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC342*Bilans!F342+AD342","v":4.3685185185185187},4.2036687631027254,241.24875537147824,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":16.246322414417019},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ342*Bilans!F342+AK342","v":9.7452962962962957},0.27794538042024863,2.708660086382114,null,7.0366362099141817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU342*Bilans!F342+AV342","v":3.4880740740740741},3.3564486373165621,192.62675102479932,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":20.347148259471293},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB342*Bilans!F342+BC342","v":10.880629629629631},0.24894332208551748,2.708660086382114,null,8.171969543247517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W342<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W342<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W342<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W342<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W342<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM342*Bilans!F342+BN342","v":4.3685185185185187},4.2036687631027254,241.24875537147824,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":16.246322414417019},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F342<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F342<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F342<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F342<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F342*BT342+BU342","v":3.1196148148148146},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.7145569551752344},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC342*Bilans!F342+CD342","v":10.741777777777777},0.25216124764614822,2.708660086382114,null,8.0331176913956632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN342*Bilans!F342+CO342","v":3.1196148148148146},3.0018935010482179,172.27881445898655,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":22.750360072711825}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R352*Bilans!F352+S352","v":10.635449074074074},0.27754627779867519,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.9518293032266261},null,7.6836197708474483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC352*Bilans!F352+AD352","v":4.1175462962962968},3.9621671907756819,249.79473390422871,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.934971030569319},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ352*Bilans!F352+AK352","v":9.4306157407407412},0.31300493884769082,2.9518293032266261,null,6.4787864375141151,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU352*Bilans!F352+AV352","v":3.3181851851851851},3.192970649895178,201.30075674530858,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.496464327998975},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB352*Bilans!F352+BC352","v":10.635449074074074},0.27754627779867519,2.9518293032266261,null,7.6836197708474483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W352<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W352<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W352<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W352<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W352<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM352*Bilans!F352+BN352","v":4.1175462962962968},3.9621671907756819,249.79473390422871,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.934971030569319},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F352<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F352<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F352<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F352<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F352*BT352+BU352","v":2.9813870370370368},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.8404135349831323},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC352*Bilans!F352+CD352","v":10.417444444444444},0.28335445597704317,2.9518293032266261,null,7.4656151412178176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN352*Bilans!F352+CO352","v":2.9813870370370368},2.8688818658280919,180.86858725840364,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":26.150787827561697}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R358*Bilans!F358+S358","v":10.910615740740742},0.24553334385457015,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.6789199663363821},null,8.2316957744043595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC358*Bilans!F358+AD358","v":4.399212962962963},4.2332049266247385,240.01611140998114,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":15.938548595808511},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ358*Bilans!F358+AK358","v":9.783782407407406},0.27381230027235104,2.6789199663363821,null,7.1048624410710239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU358*Bilans!F358+AV358","v":3.5088518518518517},3.3764423480083856,191.4390105879225,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":19.982909667870572},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB358*Bilans!F358+BC358","v":10.910615740740742},0.24553334385457015,2.6789199663363821,null,8.2316957744043595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W358<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W358<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W358<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W358<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W358<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM358*Bilans!F358+BN358","v":4.399212962962963},4.2332049266247385,240.01611140998114,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":15.938548595808511},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F358<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F358<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F358<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F358<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F358*BT358+BU358","v":3.1365203703703703},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.6999257435153479},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC358*Bilans!F358+CD358","v":10.781444444444444},0.24847505175587109,2.6789199663363821,null,8.1025244781080623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN358*Bilans!F358+CO358","v":3.1365203703703703},3.0181611111111111,171.12502372411925,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":22.355049964243111}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R369*Bilans!F369+S369","v":10.983883333333335},0.23763084633137471,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.6101094925050816},null,8.3737738408282532,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC369*Bilans!F369+AD369","v":4.4720416666666667},4.3032853773584909,237.10346730349755,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":15.236477364220205},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.5159999999999982},{"$f":"AJ369*Bilans!F369+AK369","v":9.8721833333333322},0.26439029790827245,2.6101094925050816,null,7.2620738408282506,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3140000000000001},{"$f":"AU369*Bilans!F369+AV369","v":3.5583583333333335},3.4240806603773586,188.66083136709622,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":19.148763346210572},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB369*Bilans!F369+BC369","v":10.983883333333335},0.23763084633137471,2.6101094925050816,null,8.3737738408282532,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W369<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W369<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W369<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W369<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W369<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM369*Bilans!F369+BN369","v":4.4191203703703703},4.252361111111111,234.29762966124667,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":15.418942213675331},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F369<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F369<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F369<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F369<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9691999999999998},{"$f":"Bilans!F369*BT369+BU369","v":3.1771116666666663},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.6654310523205584},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC369*Bilans!F369+CD369","v":10.874166666666666},0.24002846126186667,2.6101094925050816,null,8.264057174161584,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9691999999999998},{"$f":"CN369*Bilans!F369+CO369","v":3.1771116666666663},3.0572206603773582,168.44748960904741,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":21.44657436529603}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R370*Bilans!F370+S370","v":10.800666666666668},0.2581291654685573,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.7879670731707318},null,8.0126995934959364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"AC370*Bilans!F370+AD370","v":4.2866666666666671},4.1249056603773591,244.33607039116433,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":17.088600842089292},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.4977777777777774},{"$f":"AJ370*Bilans!F370+AK370","v":9.6426666666666669},0.28912822246654435,2.7879670731707318,null,6.8546995934959352,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU370*Bilans!F370+AV370","v":3.4326666666666665},3.303132075471698,195.65885325724804,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":21.340008431663268},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB370*Bilans!F370+BC370","v":10.800666666666668},0.2581291654685573,2.7879670731707318,null,8.0126995934959364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W370<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W370<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W370<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W370<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W370<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.1711111111111112},{"$f":"BM370*Bilans!F370+BN370","v":4.2866666666666671},4.1249056603773591,244.33607039116433,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":17.088600842089292},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F370<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F370<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F370<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F370<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F370*BT370+BU370","v":3.0745333333333331},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.7543601499490187},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC370*Bilans!F370+CD370","v":10.635999999999999},0.2621255239912309,2.7879670731707318,null,7.8480329268292675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":7.9555555555555574E-2},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN370*Bilans!F370+CO370","v":3.0745333333333331},2.9585132075471696,175.24558155987114,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":23.825773757455689}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R371*Bilans!F371+S371","v":11.081883333333334},0.2292148963358786,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.5401327394563009},null,8.5417505938770333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC371*Bilans!F371+AD371","v":4.5570416666666667},4.3850778301886795,234.47417579866544,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":14.51066671810735},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.5159999999999982},{"$f":"AJ371*Bilans!F371+AK371","v":9.9581833333333325},0.25507993319962657,2.5401327394563009,null,7.418050593877032,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3140000000000001},{"$f":"AU371*Bilans!F371+AV371","v":3.6173583333333332},3.4808542452830187,186.1245026528762,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.280111272414295},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB371*Bilans!F371+BC371","v":11.081883333333334},0.2292148963358786,2.5401327394563009,null,8.5417505938770333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W371<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W371<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W371<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W371<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W371<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM371*Bilans!F371+BN371","v":4.4913425925925923},4.3218579664570225,231.09375109091371,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":14.722927828882879},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F371<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F371<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F371<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F371<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9691999999999998},{"$f":"Bilans!F371*BT371+BU371","v":3.2273116666666666},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.6239709602543053},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC371*Bilans!F371+CD371","v":10.974166666666665},0.2314647495897609,2.5401327394563009,null,8.4340339272103648,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9691999999999998},{"$f":"CN371*Bilans!F371+CO371","v":3.2273116666666666},3.1055263207547168,166.05537066344223,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":20.489410281786171}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.541281316513019},{"$f":"SUM(AF7:AF372)/229","v":4.3747968415909115},{"$f":"SUM(AG7:AG372)/Z373","v":4.1179424334495245},{"$f":"SUM(AH7:AH372)","v":3248.5241055396909},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.8446502995309713},{"$f":"SUM(AX7:AX372)/229","v":3.71152649255338},{"$f":"SUM(AY7:AY372)/AR373","v":3.3642092118648561},{"$f":"SUM(AZ7:AZ372)","v":3994.9786522418131},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10848.350876097564},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.2668807294193751},{"$f":"SUM(BP7:BP372)/229","v":4.1079112723871569},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.8902936850012018},{"$f":"SUM(BR7:BR372)","v":3616.0652324576949},null,null,null,{"$f":"SUM(BV7:BV372)","v":1458.040359904888},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":827.75281804854478},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(CK7:CK372)","v":10848.350876097564},{"$f":"SUM(CL7:CL372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.3398044599061936},{"$f":"SUM(CQ7:CQ372)/229","v":3.2107764471530289},{"$f":"SUM(CR7:CR372)/CK373","v":2.9848276580826156},{"$f":"SUM(CS7:CS372)","v":4552.5278548518381}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.9946311230270903},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A13","index":36,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45","VTS70"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4340.1504729137396},null,null,"COP",{"$f":"K13","v":3.8653439285467939},{"$f":"L13","v":3.3534272743101288},{"$f":"M13","v":3.6066359444919285},{"$f":"N13","v":3.3255809199327304},null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU",null,null,null,null,null,null,null,null,"V70stC  /  V55stC"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99968867239041659},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99968867239041659},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99680147348293213},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.99681068167930331},null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.8653439285467939},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.1132760958341166E-4},{"$f":"1-L3","v":3.1132760958341166E-4},{"$f":"1-M3","v":3.1985265170678678E-3},{"$f":"1-N3","v":3.189318320696688E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.99968867239041659},null,null,"COP-Inst",{"$f":"K14","v":3.8656553531114426},{"$f":"L14","v":3.353738698874777},{"$f":"M14","v":3.6098447344086324},{"$f":"N14","v":3.328780442549526}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.1132760958341166E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.8656553531114426},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R7*Bilans!F7+S7","v":12.415966666666668},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.20698129501276843},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":9.8460938071646353},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC7*Bilans!F7+AD7","v":4.0681500000000002},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.9146349056603778},{"$f":"AF7*Z7","v":212.02655629618042},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":16.464733005723922},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":12.177399999999999},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.21103625236109785},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":9.6075271404979663},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.9660000000000002},{"$f":"AU7*Bilans!F7+AV7","v":3.3480499999999997},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.2217084905660376},{"$f":"AX7*AR7","v":174.49590398766682},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":20.005974694892782},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB7*Bilans!F7+BC7","v":12.415966666666668},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.20698129501276843},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":9.8460938071646353},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W7<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W7<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W7<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W7<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W7<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM7*Bilans!F7+BN7","v":3.7526574074074075},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6110476939203355},{"$f":"BP7*BJ7","v":195.58350283346118},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":17.848952437017381},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F7<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F7<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F7<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F7<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F7*BT7+BU7","v":3.1571699999999998},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.6822667430082179},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC7*Bilans!F7+CD7","v":12.35525},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":0.20799845082066593},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"CE7-CG7","v":9.7853771404979675},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN7*Bilans!F7+CO7","v":3.1571699999999998},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.0380315094339623},{"$f":"CQ7*CK7","v":164.54749277721123},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":21.215520094653051}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R8*Bilans!F8+S8","v":11.968037037037037},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.25127157918634074},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":8.9608094709801271},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC8*Bilans!F8+AD8","v":3.6695185185185184},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5310461215932913},{"$f":"AF8*Z8","v":227.16373749429872},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":21.68099385621974},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ8*Bilans!F8+AK8","v":11.657333333333332},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.25796873779511414},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":8.6501057672764219},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU8*Bilans!F8+AV8","v":3.0655925925925924},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.9499098532494759},{"$f":"AX8*AR8","v":189.77734202832747},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":25.952179245057849},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB8*Bilans!F8+BC8","v":11.968037037037037},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.25127157918634074},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":8.9608094709801271},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W8<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W8<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W8<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W8<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W8<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM8*Bilans!F8+BN8","v":3.6695185185185184},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5310461215932913},{"$f":"BP8*BJ8","v":227.16373749429872},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":21.68099385621974},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F8<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F8<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F8<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F8<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F8*BT8+BU8","v":2.9061851851851852},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.9139134478395747},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC8*Bilans!F8+CD8","v":11.763555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":0.25563933896131363},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"CE8-CG8","v":8.7563279894986454},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN8*Bilans!F8+CO8","v":2.9061851851851852},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.7965178197064988},{"$f":"CQ8*CK8","v":179.90913118044691},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":27.37568440609024}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":2830.2630515475444},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R9*Bilans!F9+S9","v":11.861601851851853},0.26286703353060936,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.1180240917174795},null,8.7435777601343734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC9*Bilans!F9+AD9","v":3.580675925925926},3.4455560796645703,230.54165306263744,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":23.108817274397669},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ9*Bilans!F9+AK9","v":11.530666666666667},0.27041143256106726,3.1180240917174795,null,8.4126425749491869,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU9*Bilans!F9+AV9","v":3.0013796296296298},2.8881200209643607,193.243687951015,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":27.569050204178161},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB9*Bilans!F9+BC9","v":11.861601851851853},0.26286703353060936,3.1180240917174795,null,8.7435777601343734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W9<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W9<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W9<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W9<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W9<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM9*Bilans!F9+BN9","v":3.580675925925926},3.4455560796645703,230.54165306263744,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":23.108817274397669},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F9<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F9<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F9<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F9<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F9*BT9+BU9","v":2.8490092592592591},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.9723919167693502},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC9*Bilans!F9+CD9","v":11.615777777777778},0.26843007428074184,3.1180240917174795,null,8.4977536860602978,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN9*Bilans!F9+CO9","v":2.8490092592592591},2.741499475890985,183.43332873682056,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":29.043494829697615}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R10*Bilans!F10+S10","v":11.180976851851852},0.34223652969128637,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.826538716336382},null,7.3544381355154709,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC10*Bilans!F10+AD10","v":3.0125509259259262},2.8988697589098535,241.72642639098538,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":34.230534895207121},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ10*Bilans!F10+AK10","v":10.720666666666666},0.35693104126015629,3.826538716336382,null,6.8941279503302848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU10*Bilans!F10+AV10","v":2.5907546296296298},2.4929903039832286,207.88158397149363,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":39.803549287968657},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB10*Bilans!F10+BC10","v":11.180976851851852},0.34223652969128637,3.826538716336382,null,7.3544381355154709,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W10<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W10<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W10<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W10<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W10<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM10*Bilans!F10+BN10","v":3.0125509259259262},2.8988697589098535,241.72642639098538,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":34.230534895207121},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F10<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F10<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F10<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F10<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F10*BT10+BU10","v":2.4833842592592594},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.4100127926031032},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC10*Bilans!F10+CD10","v":10.670777777777777},0.35859979431914196,3.826538716336382,null,6.8442390614413959,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN10*Bilans!F10+CO10","v":2.4833842592592594},2.3896716457023062,199.26620897266966,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":41.52447580716116}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.8329832522690257},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R11*Bilans!F11+S11","v":11.273407407407408},0.33089557984422974,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.7303206808943088},null,7.5430867265130992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.0897037037037038},2.9731111111111113,241.26463098102988,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":32.480173551926121},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ11*Bilans!F11+AK11","v":10.830666666666666},0.3444220744393367,3.7303206808943088,null,7.100345985772357,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU11*Bilans!F11+AV11","v":2.6465185185185183},2.5466498951781968,206.65778177675514,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":37.919293523969735},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB11*Bilans!F11+BC11","v":11.273407407407408},0.33089557984422974,3.7303206808943088,null,7.5430867265130992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W11<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W11<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W11<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W11<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W11<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.0897037037037038},2.9731111111111113,241.26463098102988,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":32.480173551926121},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F11<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F11<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F11<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F11<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F11*BT11+BU11","v":2.5330370370370368},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.3431694717456417},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC11*Bilans!F11+CD11","v":10.799111111111111},0.34542849337444215,3.7303206808943088,null,7.0687904302168025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN11*Bilans!F11+CO11","v":2.5330370370370368},2.4374507337526201,197.79639234320192,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":39.618099164358135}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55","COP PC70",null,null,null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R12*Bilans!F12+S12","v":11.146245370370371},0.34654659427705575,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.8626933720782524},null,7.2835519982921184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC12*Bilans!F12+AD12","v":2.9835601851851852},2.8709730083857443,241.81407379089333,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":34.911645259900411},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ12*Bilans!F12+AK12","v":10.679333333333332},0.36169798727245017,3.8626933720782524,null,6.8166399612550794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU12*Bilans!F12+AV12","v":2.569800925925926},2.4728273060796648,208.27936832492207,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":40.532709653070761},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB12*Bilans!F12+BF8","v":2.0823618253161702},1,3.8626933720782524,null,-1.7803315467620822,0.46090418660495613,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":45.406541412929748},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":38.820678099265386},null,{"$f":"IF(Bilans!W12<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W12<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W12<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W12<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W12<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W12<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM12*Bilans!F12+BN12","v":2.9835601851851852},2.1954499475890987,99.687788965218857,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":70.80832005903882},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F12<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F12<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F12<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F12<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F12*BT12+BU12","v":2.4647268518518515},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.4358257941080232},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC12*Bilans!F12+CD12","v":10.622555555555556},0.36363127044867077,3.8626933720782524,null,6.7598621834773027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":38.820678099265386},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN12*Bilans!F12+CO12","v":2.4647268518518515},2.371718291404612,199.76323715122464,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":88.457271530020648}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3391.4928208004121},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.8653439285467939},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.3534272743101288},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.6066359444919285},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.3255809199327304},null,null,null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R13*Bilans!F13+S13","v":11.191620370370371},0.34092105856911387,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.8154590637703252},null,7.3761613066000464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC13*Bilans!F13+AD13","v":3.0214351851851853},2.9074187631027253,241.69017614409165,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":34.024424013457001},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ13*Bilans!F13+AK13","v":10.733333333333333},0.35547755252518559,3.8154590637703252,null,6.9178742695630078,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU13*Bilans!F13+AV13","v":2.5971759259259262},2.4991692872117404,207.75289507848856,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":39.582452171879069},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB13*Bilans!F13+BC13","v":11.191620370370371},0.34092105856911387,3.8154590637703252,null,7.3761613066000464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W13<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W13<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W13<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W13<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W13<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM13*Bilans!F13+BN13","v":3.0214351851851853},2.9074187631027253,241.69017614409165,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":34.024424013457001},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F13<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F13<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F13<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F13<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F13*BT13+BU13","v":2.489101851851852},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.4021798210960803},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC13*Bilans!F13+CD13","v":10.685555555555556},0.35706698111607493,3.8154590637703252,null,6.8700964917852314,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN13*Bilans!F13+CO13","v":2.489101851851852},2.3951734800838578,199.10785045610274,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":41.301078858398348}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.8656553531114426},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.353738698874777},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.6098447344086324},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.328780442549526},null,null,null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R14*Bilans!F14+S14","v":11.57926851851852},0.29465820306919421,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.4119264545223578},null,8.1673420639961627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.3450092592592595},3.2187824947589103,237.3677804588639,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.263742339924359},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ14*Bilans!F14+AK14","v":11.194666666666667},0.30478142459406482,3.4119264545223578,null,7.7827402121443088,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU14*Bilans!F14+AV14","v":2.8310462962962966},2.7242143605870024,200.89605846919267,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":32.213344828876295},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB14*Bilans!F14+BC14","v":11.57926851851852},0.29465820306919421,3.4119264545223578,null,8.1673420639961627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W14<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W14<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W14<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W14<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W14<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.3450092592592595},3.2187824947589103,237.3677804588639,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.263742339924359},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F14<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F14<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F14<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F14<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F14*BT14+BU14","v":2.6973425925925927},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.1395241065332189},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC14*Bilans!F14+CD14","v":11.223777777777778},0.30399091304869841,3.4119264545223578,null,7.8118513232554205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN14*Bilans!F14+CO14","v":2.6973425925925927},2.5955560796645702,191.40820688868439,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":33.810117713467697}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.1986949255983652},null,null,null,null,{"$f":"F11","v":3.8329832522690257},{"$f":"F15","v":3.1986949255983652},{"$f":"F28","v":3.5120938195432649},null,null,null,null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R15*Bilans!F15+S15","v":11.26388425925926},0.33205544092556688,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.7402340542428862},null,7.5236502050163736,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.0817546296296299},2.9654620020964364,241.32756185041166,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":32.656464101098564},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ15*Bilans!F15+AK15","v":10.819333333333333},0.34569912387481233,3.7402340542428862,null,7.0790992790904461,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU15*Bilans!F15+AV15","v":2.6407731481481482},2.5411213312368974,206.7949664504014,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":38.109751873790415},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB15*Bilans!F15+BC15","v":11.26388425925926},0.33205544092556688,3.7402340542428862,null,7.5236502050163736,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W15<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W15<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W15<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W15<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W15<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.0817546296296299},2.9654620020964364,241.32756185041166,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":32.656464101098564},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F15<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F15<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F15<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F15<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F15*BT15+BU15","v":2.5279212962962965},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.3499350258374032},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC15*Bilans!F15+CD15","v":10.785888888888888},0.34677105362135691,3.7402340542428862,null,7.0456548346460011,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN15*Bilans!F15+CO15","v":2.5279212962962965},2.4325280398322855,197.95770796269881,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":39.811053286485873}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":4.0007181438324961},{"$f":"F19","v":4.0007181438324961},{"$f":"F19","v":4.0007181438324961},null,null,null,null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R16*Bilans!F16+S16","v":12.015092592592593},0.24621065681562426,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.9582438389227641},null,9.0568487536698292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.7087962962962964},3.5688417190775681,225.52990586490776,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.071552079305594},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ16*Bilans!F16+AK16","v":11.713333333333333},0.25255354344815856,2.9582438389227641,null,8.7550894944105693,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU16*Bilans!F16+AV16","v":3.0939814814814817},2.977227463312369,188.1433480083858,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":25.258746626861758},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB16*Bilans!F16+BC16","v":12.015092592592593},0.24621065681562426,2.9582438389227641,null,9.0568487536698292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W16<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W16<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W16<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W16<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W16<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.7087962962962964},3.5688417190775681,225.52990586490776,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.071552079305594},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F16<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F16<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F16<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F16<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F16*BT16+BU16","v":2.9314629629629629},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.8887869981696399},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC16*Bilans!F16+CD16","v":11.828888888888889},0.25008636624370539,2.9582438389227641,null,8.8706450499661251,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN16*Bilans!F16+CO16","v":2.9314629629629629},2.8208417190775683,178.26068440149314,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":26.65907613240088}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":648.197578715026},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R17*Bilans!F17+S17","v":11.942268518518519},0.25405993705083157,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.0340519880589429},null,8.9082165304595762,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.6480092592592595},3.510348532494759,228.02196648003277,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":22.020296947048564},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ17*Bilans!F17+AK17","v":11.626666666666667},0.26095630631240907,3.0340519880589429,null,8.592614678607724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU17*Bilans!F17+AV17","v":3.0500462962962964},2.9349502096436062,190.64577552027413,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":26.337386174110673},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB17*Bilans!F17+BC17","v":11.942268518518519},0.25405993705083157,3.0340519880589429,null,8.9082165304595762,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W17<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W17<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W17<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W17<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W17<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.6480092592592595},3.510348532494759,228.02196648003277,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":22.020296947048564},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F17<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F17<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F17<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F17<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F17*BT17+BU17","v":2.8923425925925925},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":2.9278592773591559},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC17*Bilans!F17+CD17","v":11.727777777777778},0.25870646984870188,3.0340519880589429,null,8.6937257897188349,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN17*Bilans!F17+CO17","v":2.8923425925925925},2.7831975890985325,180.78836944367748,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":27.773420534690665}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4340.1504729137396},null,null,null,null,null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R18*Bilans!F18+S18","v":11.918180555555557},0.25667734911171242,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.0591269912347561},null,8.859053564320801,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.6279027777777779},3.4910007861635224,228.8008726960424,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":22.341109891537183},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ18*Bilans!F18+AK18","v":11.597999999999999},0.26376332050653184,3.0591269912347561,null,8.5388730087652434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU18*Bilans!F18+AV18","v":3.0355138888888891},2.9209661949685537,191.44069436286244,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":26.701038967676794},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB18*Bilans!F18+BC18","v":11.918180555555557},0.25667734911171242,3.0591269912347561,null,8.859053564320801,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W18<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W18<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W18<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W18<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W18<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.6279027777777779},3.4910007861635224,228.8008726960424,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":22.341109891537183},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F18<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F18<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F18<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F18<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F18*BT18+BU18","v":2.8794027777777775},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":2.9410168519594362},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC18*Bilans!F18+CD18","v":11.694333333333333},0.26159054167842738,3.0591269912347561,null,8.6352063420985772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN18*Bilans!F18+CO18","v":2.8794027777777775},2.7707460691823895,181.5952380075932,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":28.148675572473739}]
[null,13,null,null,"COP",{"$f":"BV374","v":4.0007181438324961},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":4747.86410996624},null,null,null,null,null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R19*Bilans!F19+S19","v":11.854319444444446},0.26366801749179447,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.1256049066310974},null,8.7287145378133495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.5745972222222222},3.4397067610062892,230.75667114058911,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":23.209104639776445},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ19*Bilans!F19+AK19","v":11.522},0.27127277439950503,3.1256049066310974,null,8.396395093368902,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU19*Bilans!F19+AV19","v":2.9969861111111111},2.8838922955974842,193.46922057547175,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":27.682210694280386},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB19*Bilans!F19+BC19","v":11.854319444444446},0.26366801749179447,3.1256049066310974,null,8.7287145378133495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W19<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W19<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W19<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W19<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W19<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.5745972222222222},3.4397067610062892,230.75667114058911,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":23.209104639776445},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F19<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F19<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F19<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F19<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F19*BT19+BU19","v":2.8450972222222224},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":2.9764789852801088},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC19*Bilans!F19+CD19","v":11.605666666666666},0.26931713587883194,3.1256049066310974,null,8.4800617600355679,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN19*Bilans!F19+CO19","v":2.8450972222222224},2.7377350628930821,183.66409507340092,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":29.160058337412327}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5041.6263624054573},null,null,null,null,null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R20*Bilans!F20+S20","v":11.442023148148149},0.31067894310622413,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.5547956586636182},null,7.8872274894845305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.2304490740740741},3.1085453354297696,239.56633918374501,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":29.502467916142194},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ20*Bilans!F20+AK20","v":11.031333333333333},0.32224533075454326,3.5547956586636182,null,7.4765376746697143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU20*Bilans!F20+AV20","v":2.7482453703703702},2.6445379979035639,203.80667438536076,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":34.6789341265251},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB20*Bilans!F20+BC20","v":11.442023148148149},0.31067894310622413,3.5547956586636182,null,7.8872274894845305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W20<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W20<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W20<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W20<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W20<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.2304490740740741},3.1085453354297696,239.56633918374501,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":29.502467916142194},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F20<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F20<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F20<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F20<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F20*BT20+BU20","v":2.6236157407407408},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.2277486224535044},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC20*Bilans!F20+CD20","v":11.033222222222221},0.32219016231757186,3.5547956586636182,null,7.4784265635586031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN20*Bilans!F20+CO20","v":2.6236157407407408},2.5246113731656186,194.56428627164192,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":36.326287681020418}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,"70/55",{"$f":"CS373+CA373","v":5467.4753872192996},null,null,null,null,null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.081250000000001},{"$f":"R21*Bilans!F21+S21","v":10.948812499999999},0.36264884431029593,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.9705741996951218},null,6.9782383003048771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":5.5000000000000049E-2},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC21*Bilans!F21+AD21","v":2.93425},2.8235235849056606,244.90114166037742,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":36.555685439209341},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ21*Bilans!F21+AK21","v":10.412312499999999},0.38133452100050996,3.9705741996951218,null,6.4417383003048769,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":4.2999999999999983E-2},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU21*Bilans!F21+AV21","v":2.4280499999999998},2.3364254716981132,202.65219971320758,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":44.176816787133717},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27750000000000008},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB21*Bilans!F21+BC21","v":10.479625},0.37888514137625362,3.9705741996951218,null,6.5090508003048786,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W21<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W21<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W21<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W21<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W21<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM21*Bilans!F21+BN21","v":2.0165000000000002},1.9404056603773587,168.30302535849063,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":53.19291842301017},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F21<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F21<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":4.2999999999999983E-2},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F21<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F21<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F21*BT21+BU21","v":2.4280499999999998},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.487725579383973},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.6387499999999999},{"$f":"CC21*Bilans!F21+CD21","v":6.8641874999999999},0.57844780605062462,3.9705741996951218,null,2.8936133003048781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":2.1249999999999991E-2},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN21*Bilans!F21+CO21","v":1.9461874999999997},1.9094669811320755,165.61952807547172,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":54.054791740261422}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R22*Bilans!F22+S22","v":12.147856481481481},0.2321429921361326,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.8200397516514228},null,9.3278167298300581,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.8196157407407405},3.6754792976939203,220.45596544237364,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":19.419625690697035},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ22*Bilans!F22+AK22","v":11.871333333333332},0.23755038060746531,2.8200397516514228,null,9.0512935816819091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU22*Bilans!F22+AV22","v":3.1740787037037035},3.0543021488469599,183.1976388492356,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":23.369145787383058},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB22*Bilans!F22+BC22","v":12.147856481481481},0.2321429921361326,2.8200397516514228,null,9.3278167298300581,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W22<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W22<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W22<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W22<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W22<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.8196157407407405},3.6754792976939203,220.45596544237364,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":19.419625690697035},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F22<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F22<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F22<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F22<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F22*BT22+BU22","v":3.0027824074074072},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.8201750723372663},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC22*Bilans!F22+CD22","v":12.013222222222222},0.2347446588006068,2.8200397516514228,null,9.1931824705707985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN22*Bilans!F22+CO22","v":3.0027824074074072},2.889469863731656,173.31096622562256,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":24.702258739927341}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R23*Bilans!F23+S23","v":11.732199074074074},0.27724805220227594,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.2527293413363823},null,8.4794697327376927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.4726620370370371},3.3416181865828092,234.05508807651992,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":24.943155616548733},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ23*Bilans!F23+AK23","v":11.376666666666667},0.28591233589244497,3.2527293413363823,null,8.1239373253302851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU23*Bilans!F23+AV23","v":2.9233101851851853},2.8129965932914045,197.0291423614307,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":29.630502446324837},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB23*Bilans!F23+BC23","v":11.732199074074074},0.27724805220227594,3.2527293413363823,null,8.4794697327376927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W23<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W23<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W23<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W23<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W23<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.4726620370370371},3.3416181865828092,234.05508807651992,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":24.943155616548733},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F23<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F23<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F23<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F23<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F23*BT23+BU23","v":2.7794953703703702},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.0467300587353874},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC23*Bilans!F23+CD23","v":11.43611111111111},0.28442617509863921,3.2527293413363823,null,8.1833817697747282,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN23*Bilans!F23+CO23","v":2.7794953703703702},2.6746087526205451,187.33612046952499,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":31.163624345937965}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.081250000000001},{"$f":"R24*Bilans!F24+S24","v":11.084703125000001},0.35204793682488095,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.9023468654725608},null,7.1823562595274399,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":5.5000000000000049E-2},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC24*Bilans!F24+AD24","v":2.9610625000000002},2.8493242924528301,242.61815661378279,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":35.562026279088805},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ24*Bilans!F24+AK24","v":10.553078124999999},0.3697828083190241,3.9023468654725608,null,6.6507312595274382,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":4.2999999999999983E-2},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU24*Bilans!F24+AV24","v":2.4490124999999998},2.3565969339622641,200.66273449956282,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":42.997486717207195},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27750000000000008},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB24*Bilans!F24+BC24","v":10.614906250000001},0.36762895249051875,3.9023468654725608,null,6.7125593845274398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W24<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W24<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W24<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W24<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W24<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM24*Bilans!F24+BN24","v":2.0712083333333338},1.9930495283018872,169.70690344983896,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":50.840555604349007},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F24<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F24<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":4.2999999999999983E-2},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F24<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F24<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F24*BT24+BU24","v":2.4490124999999998},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.4578721394942886},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.6387499999999999},{"$f":"CC24*Bilans!F24+CD24","v":6.9135468750000006},0.56444932478635435,3.9023468654725608,null,3.0112000095274398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":2.1249999999999991E-2},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN24*Bilans!F24+CO24","v":1.9565468749999997},1.919630896226415,163.45535348676944,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":52.785014851054122}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R25*Bilans!F25+S25","v":11.362476851851852},0.32014159681318249,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.6376014831046746},null,7.7248753687471776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.1640509259259262},3.0446527777777779,240.50529149728999,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":30.874224269191124},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ25*Bilans!F25+AK25","v":10.936666666666666},0.33260604843992758,3.6376014831046746,null,7.2990651835619911,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU25*Bilans!F25+AV25","v":2.7002546296296295},2.5983582285115303,205.25128767512911,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":36.177187445310601},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB25*Bilans!F25+BC25","v":11.362476851851852},0.32014159681318249,3.6376014831046746,null,7.7248753687471776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W25<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W25<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W25<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W25<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W25<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.1640509259259262},3.0446527777777779,240.50529149728999,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":30.874224269191124},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F25<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F25<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F25<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F25<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F25*BT25+BU25","v":2.5808842592592591},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.2811901822570557},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC25*Bilans!F25+CD25","v":10.922777777777778},0.3330289745988716,3.6376014831046746,null,7.2851762946731036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN25*Bilans!F25+CO25","v":2.5808842592592591},2.4834924004192871,196.17772773751088,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":37.850445069635256}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10809.530197998298},null,{"$f":"F26/F28","v":3077.8022323458426},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.081250000000001},{"$f":"R26*Bilans!F26+S26","v":11.023145833333334},0.35681767475504583,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.9332532647357725},null,7.0898925685975618,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":5.5000000000000049E-2},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC26*Bilans!F26+AD26","v":2.9489166666666669},2.8376367924528303,243.66247293695358,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":36.009906683383115},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ26*Bilans!F26+AK26","v":10.489312499999999},0.37497722226654728,3.9332532647357725,null,6.5560592352642262,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":4.2999999999999983E-2},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU26*Bilans!F26+AV26","v":2.4395166666666666},2.3474594339622641,201.57187569590431,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":43.529202089378309},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27750000000000008},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB26*Bilans!F26+BC26","v":10.553625},0.37269215693524949,3.9332532647357725,null,6.6203717352642277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W26<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W26<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W26<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W26<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W26<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM26*Bilans!F26+BN26","v":2.0464259259259263},1.9692023060796651,169.09165573574685,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":51.890573041725418},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F26<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F26<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":4.2999999999999983E-2},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F26<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F26<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F26*BT26+BU26","v":2.4395166666666666},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.4713319276454722},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.6387499999999999},{"$f":"CC26*Bilans!F26+CD26","v":6.8911875},0.57076567206098694,3.9332532647357725,null,2.9579342352642275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":2.1249999999999991E-2},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN26*Bilans!F26+CO26","v":1.9518541666666664},1.9150267295597485,164.43970204571258,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":53.358543001147652}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":38.820678099265386},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R27*Bilans!F27+S27","v":11.405050925925927},0.3150606600687953,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.5932828728404473},null,7.8117680530854798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC27*Bilans!F27+AD27","v":3.1995879629629629},3.0788487945492662,240.03335990839597,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":30.132963402758605},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ27*Bilans!F27+AK27","v":10.987333333333332},0.32703866933199877,3.5932828728404473,null,7.3940504604928847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU27*Bilans!F27+AV27","v":2.7259398148148151},2.6230741614255768,204.50023572789797,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":35.368743824749366},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB27*Bilans!F27+BC27","v":11.405050925925927},0.3150606600687953,3.5932828728404473,null,7.8117680530854798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W27<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W27<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W27<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W27<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W27<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM27*Bilans!F27+BN27","v":3.1995879629629629},3.0788487945492662,240.03335990839597,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":30.132963402758605},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F27<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F27<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F27<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F27<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F27*BT27+BU27","v":2.6037546296296297},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.2523694808476775},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC27*Bilans!F27+CD27","v":10.981888888888889},0.32720080390505607,3.5932828728404473,null,7.3886060160484419,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN27*Bilans!F27+CO27","v":2.6037546296296297},2.5054997379454926,195.33389278920592,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":37.028476452707899}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5120938195432649},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R28*Bilans!F28+S28","v":11.913699074074074},0.25716547724223854,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.0637921081046748},null,8.8499069659693994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC28*Bilans!F28+AD28","v":3.6241620370370371},3.487401205450734,228.94329597527747,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":22.401188759361531},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ28*Bilans!F28+AK28","v":11.592666666666666},0.2642870873631038,3.0637921081046748,null,8.5288745585619914,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU28*Bilans!F28+AV28","v":3.0328101851851854},2.9183645178197066,191.58678689525493,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":26.769079806826632},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB28*Bilans!F28+BC28","v":11.913699074074074},0.25716547724223854,3.0637921081046748,null,8.8499069659693994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W28<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W28<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W28<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W28<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W28<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM28*Bilans!F28+BN28","v":3.6241620370370371},3.487401205450734,228.94329597527747,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":22.401188759361531},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F28<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F28<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F28<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F28<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F28*BT28+BU28","v":2.8769953703703703},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":2.94347783115587},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC28*Bilans!F28+CD28","v":11.688111111111111},0.26212893417757904,3.0637921081046748,null,8.6243190030064358,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN28*Bilans!F28+CO28","v":2.8769953703703703},2.768429507337526,181.74375093247943,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":28.218862888099626}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R29*Bilans!F29+S29","v":13.298416666666668},0.1494400754754715,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.987316390370935},null,11.311100276295733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC29*Bilans!F29+AD29","v":5.0921249999999993},4.8999693396226407,199.01285228601014,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.8637341934211769},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":13.076499999999999},0.15197617025740337,1.987316390370935,null,11.089183609629064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.9660000000000002},{"$f":"AU29*Bilans!F29+AV29","v":4.0223749999999994},3.8705872641509429,157.20437375632767,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":12.486992754199898},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB29*Bilans!F29+BC29","v":13.298416666666668},0.1494400754754715,1.987316390370935,null,11.311100276295733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W29<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W29<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W29<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W29<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W29<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM29*Bilans!F29+BN29","v":4.2197824074074068},4.0605453354297687,164.91954398693562,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.902833518502204},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F29<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F29<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F29<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F29<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.7515749999999994},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.2572844986501019},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC29*Bilans!F29+CD29","v":13.229375000000001},0.15021997565046988,1.987316390370935,null,11.242058609629066,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN29*Bilans!F29+CO29","v":3.7515749999999994},3.6100061320754713,146.62083929889556,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":13.388341557792344}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":10848.350876097564},null,{"$f":"F30/F32","v":3428.4742659551844},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R30*Bilans!F30+S30","v":12.76135},0.18351234567539923,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.341865272484756},null,10.419484727515243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC30*Bilans!F30+AD30","v":4.4689250000000005},4.3002863207547177,210.11282871233323,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.520874625138333},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":12.529299999999999},0.18691110217528162,2.341865272484756,null,10.187434727515242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.9660000000000002},{"$f":"AU30*Bilans!F30+AV30","v":3.6119750000000002},3.4756740566037738,169.82211258596413,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":16.728735562717443},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB30*Bilans!F30+BC30","v":12.76135},0.18351234567539923,2.341865272484756,null,10.419484727515243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W30<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W30<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W30<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W30<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W30<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM30*Bilans!F30+BN30","v":3.935486111111111},3.7869772012578617,185.03244497583987,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.353573339657098},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F30<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F30<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F30<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F30<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F30*BT30+BU30","v":3.389815},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.4981811966208349},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC30*Bilans!F30+CD30","v":12.697374999999999},0.18443696216617655,2.341865272484756,null,10.355509727515244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN30*Bilans!F30+CO30","v":3.389815},3.2618974528301887,159.37694601307871,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":17.825095066883101}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":38.820678099265386},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R31*Bilans!F31+S31","v":12.536100000000001},0.19867150650628301,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.4905658727134146},null,10.045534127286587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC31*Bilans!F31+AD31","v":4.2075500000000003},4.0487745283018874,211.82477327768069,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.377173959354714},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":12.299799999999999},0.20248832279495721,2.4905658727134146,null,9.8092341272865848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.9660000000000002},{"$f":"AU31*Bilans!F31+AV31","v":3.4398499999999999},3.3100443396226416,173.17570708826509,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":18.809026060055796},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB31*Bilans!F31+BC31","v":12.536100000000001},0.19867150650628301,2.4905658727134146,null,10.045534127286587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W31<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W31<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W31<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W31<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W31<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM31*Bilans!F31+BN31","v":3.8162500000000001},3.6722405660377362,192.12517760239305,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.953875739975871},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F31<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F31<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F31<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F31<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F31*BT31+BU31","v":3.2380900000000001},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.6152367886696339},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC31*Bilans!F31+CD31","v":12.47425},0.19965656233548426,2.4905658727134146,null,9.9836841272865851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN31*Bilans!F31+CO31","v":3.2380900000000001},3.1158979245283018,163.01830759057526,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":19.980985177275162}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R37*Bilans!F37+S37","v":12.01789351851852},0.2459106611591427,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.955328140879065},null,9.062565377639455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.7111342592592593},3.5710914570230607,225.42993871312061,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":21.035682576465113},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ37*Bilans!F37+AK37","v":11.716666666666667},0.2522328427492801,2.955328140879065,null,8.7613385257876022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU37*Bilans!F37+AV37","v":3.0956712962962962},2.9788535115303985,188.04412393835966,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":25.217871926461402},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB37*Bilans!F37+BC37","v":12.01789351851852},0.2459106611591427,2.955328140879065,null,9.062565377639455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W37<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W37<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W37<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W37<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W37<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.7111342592592593},3.5710914570230607,225.42993871312061,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":21.035682576465113},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F37<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F37<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F37<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F37<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F37*BT37+BU37","v":2.9329675925925924},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":2.8873050334448633},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC37*Bilans!F37+CD37","v":11.832777777777778},0.24975776579099099,2.955328140879065,null,8.8774496368987137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN37*Bilans!F37+CO37","v":2.9329675925925924},2.8222895702306077,178.16081511901106,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":26.616810384671254}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R44*Bilans!F44+S44","v":11.912018518518519},0.25734861998117109,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.0655415269308945},null,8.8464769915876236,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.6227592592592592},3.4860513626834382,228.99650334795729,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":22.423750321819963},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ44*Bilans!F44+AK44","v":11.590666666666666},0.26448362420317167,3.0655415269308945,null,8.5251251397357706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU44*Bilans!F44+AV44","v":3.0317962962962963},2.917388888888889,191.64142605962061,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":26.794626408420125},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB44*Bilans!F44+BC44","v":11.912018518518519},0.25734861998117109,3.0655415269308945,null,8.8464769915876236,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W44<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W44<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W44<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W44<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W44<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.6227592592592592},3.4860513626834382,228.99650334795729,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":22.423750321819963},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F44<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F44<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F44<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F44<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F44*BT44+BU44","v":2.8760925925925926},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.9444017605113406},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC44*Bilans!F44+CD44","v":11.685777777777778},0.26233097918056186,3.0655415269308945,null,8.6202362508468831,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN44*Bilans!F44+CO44","v":2.8760925925925926},2.7675607966457023,181.79931369310222,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":28.245213424253052}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R61*Bilans!F61+S61","v":11.770291666666667},0.27298183757344496,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.2130758479420729},null,8.5572158187245932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC61*Bilans!F61+AD61","v":3.5044583333333335},3.3722146226415095,233.08846170662679,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":24.391433374502338},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ61*Bilans!F61+AK61","v":11.421999999999999},0.28130588758029007,3.2130758479420729,null,8.208924152057925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU61*Bilans!F61+AV61","v":2.9462916666666668},2.8351108490566039,195.96369167533365,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":29.012321800416743},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB61*Bilans!F61+BC61","v":11.770291666666667},0.27298183757344496,3.2130758479420729,null,8.5572158187245932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W61<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W61<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W61<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W61<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W61<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM61*Bilans!F61+BN61","v":3.5044583333333335},3.3722146226415095,233.08846170662679,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":24.391433374502338},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F61<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F61<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F61<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F61<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F61*BT61+BU61","v":2.7999583333333335},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.0244636115501442},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC61*Bilans!F61+CD61","v":11.488999999999999},0.27966540586143906,3.2130758479420729,null,8.2759241520579252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN61*Bilans!F61+CO61","v":2.7999583333333335},2.6942995283018871,186.23077197169815,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":30.52858356269093}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R71*Bilans!F71+S71","v":12.669483333333334},0.18962981587991873,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.4025117917936991},null,10.266971541539634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC71*Bilans!F71+AD71","v":4.3623250000000002},4.1977089622641515,211.02108196221818,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.25109245885373},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":12.435699999999999},0.19319473707098911,2.4025117917936991,null,10.033188208206299,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.9660000000000002},{"$f":"AU71*Bilans!F71+AV71","v":3.5417749999999999},3.4081231132075471,171.32817764993098,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":17.552751631757836},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB71*Bilans!F71+BC71","v":12.669483333333334},0.18962981587991873,2.4025117917936991,null,10.266971541539634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W71<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W71<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W71<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W71<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W71<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM71*Bilans!F71+BN71","v":3.8868564814814812},3.7401826519916139,188.02098884289515,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.994389606809904},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F71<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F71<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F71<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F71<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F71*BT71+BU71","v":3.3279350000000001},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.5446326605006573},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC71*Bilans!F71+CD71","v":12.606375},0.19057911507421438,2.4025117917936991,null,10.2038632082063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN71*Bilans!F71+CO71","v":3.3279350000000001},3.2023525471698115,160.98398088173957,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":18.680622341052064}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R77*Bilans!F77+S77","v":12.414200000000001},0.20710469774286799,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.5710391387195122},null,9.8431608612804879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC77*Bilans!F77+AD77","v":4.0660999999999996},3.912662264150943,212.02583206332258,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":16.48128289767687},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":12.175599999999999},0.21116323948877364,2.5710391387195122,null,9.6045608612804863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.9660000000000002},{"$f":"AU77*Bilans!F77+AV77","v":3.3466999999999998},3.220409433962264,174.51288757441327,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":20.024066809168406},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB77*Bilans!F77+BC77","v":12.414200000000001},0.20710469774286799,2.5710391387195122,null,9.8431608612804879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W77<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W77<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W77<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W77<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W77<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM77*Bilans!F77+BN77","v":3.751722222222222},3.6101477987421382,195.6326764804418,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":17.862341724902493},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F77<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F77<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F77<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F77<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F77*BT77+BU77","v":3.15598},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.6832781237597376},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC77*Bilans!F77+CD77","v":12.3535},0.20812232474355544,2.5710391387195122,null,9.7824608612804873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN77*Bilans!F77+CO77","v":3.15598},3.0368864150943398,164.56783784835713,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":21.234147361594147}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R94*Bilans!F94+S94","v":12.118166666666667},0.23526216706993364,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.8509461509146341},null,9.2672205157520331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC94*Bilans!F94+AD94","v":3.7948333333333335},3.6516320754716984,221.65014815646575,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":19.780668324176325},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ94*Bilans!F94+AK94","v":11.835999999999999},0.24087074610633952,2.8509461509146341,null,8.9850538490853644,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU94*Bilans!F94+AV94","v":3.1561666666666666},3.0370660377358489,184.34664920018409,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":23.783388977830214},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB94*Bilans!F94+BC94","v":12.118166666666667},0.23526216706993364,2.8509461509146341,null,9.2672205157520331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W94<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W94<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W94<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W94<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W94<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM94*Bilans!F94+BN94","v":3.7948333333333335},3.6516320754716984,221.65014815646575,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":19.780668324176325},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F94<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F94<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F94<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F94<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F94*BT94+BU94","v":2.9868333333333332},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.8352342256648368},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC94*Bilans!F94+CD94","v":11.972},0.23813449306002624,2.8509461509146341,null,9.1210538490853654,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN94*Bilans!F94+CO94","v":2.9868333333333332},2.8741226415094339,174.45615991532443,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":25.131746949007912}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R104*Bilans!F104+S104","v":17.546162499999998},8.0426387076716982E-2,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.4111744569359759},null,16.134988043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC104*Bilans!F104+AD104","v":5.8668250000000004},5.6454353773584911,153.65112619783713,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.7370393447322083},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ104*Bilans!F104+AK104","v":17.546162499999998},8.0426387076716982E-2,1.4111744569359759,null,16.134988043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU104*Bilans!F104+AV104","v":5.8668250000000004},5.6454353773584911,153.65112619783713,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.7370393447322083},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB104*Bilans!F104+BC104","v":17.546162499999998},8.0426387076716982E-2,1.4111744569359759,null,16.134988043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W104<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W104<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W104<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W104<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W104<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM104*Bilans!F104+BN104","v":4.4437638888888884},4.2760746855345904,116.38140324367234,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.5742561250423206},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F104<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F104<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F104<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F104<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F104*BT104+BU104","v":4.1732100000000001},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.0292226111370519},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC104*Bilans!F104+CD104","v":16.9461625},8.3273983530842213E-2,1.4111744569359759,null,15.534988043064024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN104*Bilans!F104+CO104","v":4.4668999999999999},4.2983377358490564,116.98733396907504,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":7.5350256002280203}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F116<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F116<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F116<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F116<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F116<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F116<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F116<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F116<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F116<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F116<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F116<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F116<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F116<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F116<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F116<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F116*BT116+BU116","v":4.1173500000000001},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.056753031202899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F119<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F119<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F119<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F119<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F119<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F119<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F119<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F119<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F119<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F119<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F119<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F119<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F119<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F119<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F119<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F119*BT119+BU119","v":4.5568200000000001},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.8583951292838548},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F136<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F136<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F136<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F136<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F136<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F136<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F136<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F136<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F136<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F136<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F136<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F136<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F136<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F136<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F136<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F136*BT136+BU136","v":4.7996400000000001},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.7643765142850829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F142<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F142<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F142<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F142<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F142<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F142<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F142<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F142<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F142<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F142<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F142<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F142<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F142<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F142<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F142<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F142*BT142+BU142","v":4.5807599999999997},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.8486827716412246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F152<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F152<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F152<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F152<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F152<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F152<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F152<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F152<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F152<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F152<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F152<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F152<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F152<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F152<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F152<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F152*BT152+BU152","v":4.9837500000000006},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.6991968082314031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F169<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F169<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F169<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F169<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F169<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F169<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F169<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F169<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F169<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F169<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F169<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F169<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F169<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F169<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F169<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F169*BT169+BU169","v":5.2094699999999996},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.6255726768794632},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F175<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F175<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F175<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F175<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F175<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F175<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F175<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F175<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F175<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F175<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F175<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F175<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F175<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F175<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F175<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F175*BT175+BU175","v":4.774560000000001},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.7736445019066163},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F185<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F185<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F185<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F185<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F185<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F185<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F185<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F185<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F185<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F185<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F185<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F185<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F185<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F185<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F185<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F185*BT185+BU185","v":5.4391800000000003},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.5569207294156941},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F201<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F201<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F201<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F201<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F201<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F201<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F201<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F201<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F201<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F201<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F201<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F201<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F201<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F201<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F201<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F201*BT201+BU201","v":5.2904099999999996},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.6007024206107383},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F211<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F211<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F211<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F211<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F211<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F211<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F211<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.21700000000000008},{"$f":"IF(Bilans!F211<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F211<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F211<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F211<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F211<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F211<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F211<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F211<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":1.1139999999999981},{"$f":"Bilans!F211*BT211+BU211","v":5.8346541666666667},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.4513922935489474},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F217<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F217<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F217<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F217<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F217<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F217<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F217<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F217<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F217<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F217<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F217<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F217<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F217<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F217<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F217<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F217*BT217+BU217","v":4.9917299999999987},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.6964803971815898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F234<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F234<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F234<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F234<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F234<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F234<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F234<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.21700000000000008},{"$f":"IF(Bilans!F234<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F234<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F234<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F234<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F234<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F234<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F234<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F234<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":1.1139999999999981},{"$f":"Bilans!F234*BT234+BU234","v":6.4187458333333343},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.3193188066500405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F244<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F244<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F244<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F244<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F244<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F244<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F244<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F244<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F244<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F244<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F244<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F244<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F244<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F244<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F244<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F244*BT244+BU244","v":4.6240800000000002},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.8313636643447464},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R250*Bilans!F250+S250","v":18.29505},6.6583870852667232E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.2181552464430896},null,17.07689475355691,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC250*Bilans!F250+AD250","v":6.2061000000000002},5.9719075471698115,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ250*Bilans!F250+AK250","v":18.29505},6.6583870852667232E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":17.07689475355691},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU250*Bilans!F250+AV250","v":6.2061000000000002},5.9719075471698115,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB250*Bilans!F250+BC250","v":18.29505},6.6583870852667232E-2,1.2181552464430896,null,{"$f":"BD250-BF250","v":17.07689475355691},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W250<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W250<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W250<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W250<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W250<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM250*Bilans!F250+BN250","v":4.5985370370370369},4.4250073375262051,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F250<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F250<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F250<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F250<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F250*BT250+BU250","v":4.3618800000000002},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":1.9414500382915751},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC250*Bilans!F250+CD250","v":17.695050000000002},6.8841582614521543E-2,1.2181552464430896,null,{"$f":"CE250-CG250","v":16.476894753556913},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN250*Bilans!F250+CO250","v":4.6765333333333334},4.5000603773584906,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A13'!$C$39+'251.A13'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W260<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W260<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W260<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W260<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W260<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.124273148148148},2.0441118972746328,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F260<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F260<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F260<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F260<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F260*BT260+BU260","v":5.3075100000000006},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.5955451978466841},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R277*Bilans!F277+S277","v":19.641237499999995},4.4355004578651776E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A13'!$C$39+'251.A13'!$C$40)","v":0.87118717924288669},null,18.770050320757107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC277*Bilans!F277+AD277","v":6.8159749999999999},6.5587683962264149,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ277*Bilans!F277+AK277","v":19.641237499999995},4.4355004578651776E-2,0.87118717924288669,null,18.770050320757107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU277*Bilans!F277+AV277","v":6.8159749999999999},6.5587683962264149,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB277*Bilans!F277+BC277","v":19.641237499999995},4.4355004578651776E-2,0.87118717924288669,null,18.770050320757107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W277<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W277<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W277<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W277<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W277<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM277*Bilans!F277+BN277","v":4.8767546296296294},4.6927261530398319,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F277<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F277<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F277<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F277<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F277*BT277+BU277","v":4.7010299999999994},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.8013865244474629},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC277*Bilans!F277+CD277","v":19.041237500000001},4.5752655479607704E-2,0.87118717924288669,null,18.170050320757113,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN277*Bilans!F277+CO277","v":5.0533666666666663},4.8626735849056599,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R286*Bilans!F286+S286","v":18.462474999999998},6.3642762706318717E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.1750029153963415},null,17.287472084603657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC286*Bilans!F286+AD286","v":6.2819500000000001},6.0448952830188682,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ286*Bilans!F286+AK286","v":18.462474999999998},6.3642762706318717E-2,1.1750029153963415,null,17.287472084603657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU286*Bilans!F286+AV286","v":6.2819500000000001},6.0448952830188682,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB286*Bilans!F286+BC286","v":18.462474999999998},6.3642762706318717E-2,1.1750029153963415,null,17.287472084603657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W286<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W286<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W286<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W286<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W286<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM286*Bilans!F286+BN286","v":4.6331388888888885},4.4583034591194961,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F286<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F286<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F286<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F286<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7180000000000009},{"$f":"Bilans!F286*BT286+BU286","v":4.4040600000000003},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":1.9228557496998804},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.54299999999999993},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC286*Bilans!F286+CD286","v":17.862475000000003},6.5780521198565214E-2,1.1750029153963415,null,16.687472084603662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN286*Bilans!F286+CO286","v":4.7233999999999998},4.5451584905660374,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"R292*Bilans!F292+S292","v":15.901666666666667},0.10337577785283537,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.6438471608231706},null,14.257819505843496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"AC292*Bilans!F292+AD292","v":5.5391666666666666},5.3301415094339619,173.91029712839392,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.2844166779805306},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":5.1999999999999957},{"$f":"AJ292*Bilans!F292+AK292","v":15.431500000000003},0.10652542920799471,1.6438471608231706,null,13.787652839176832,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":9.0000000000000149E-2},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.4699999999999989},{"$f":"AU292*Bilans!F292+AV292","v":4.2777500000000002},4.1163254716981132,134.30626271237921,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.4324348194215393},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"BB292*Bilans!F292+BC292","v":15.901666666666667},0.10337577785283537,1.6438471608231706,null,14.257819505843496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W292<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W292<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W292<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W292<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W292<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"BM292*Bilans!F292+BN292","v":5.0505277777777771},4.8599418238993701,158.56875940819143,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.989184462328458},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F292<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F292<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":8.8666666666666963E-2},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F292<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F292<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.1993333333333309},{"$f":"Bilans!F292*BT292+BU292","v":3.9951166666666671},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.1196808002327643},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":5.1999999999999957},{"$f":"CC292*Bilans!F292+CD292","v":15.431500000000003},0.10652542920799471,1.6438471608231706,null,13.787652839176832,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":9.0000000000000149E-2},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":3.4699999999999989},{"$f":"CN292*Bilans!F292+CO292","v":4.2777500000000002},4.1163254716981132,134.30626271237921,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":9.4324348194215393}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"R309*Bilans!F309+S309","v":13.969999999999999},0.13294747728145681,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.8572762576219515},null,12.112723742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"AC309*Bilans!F309+AD309","v":5.2849999999999993},5.0855660377358483,191.17163696272434,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.7961337425294808},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":5.1999999999999957},{"$f":"AJ309*Bilans!F309+AK309","v":13.693},0.13563691357788296,1.8572762576219515,null,11.835723742378049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":9.0000000000000149E-2},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.4699999999999989},{"$f":"AU309*Bilans!F309+AV309","v":4.1405000000000003},3.9842547169811322,149.7722162429821,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.227524895367297},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"BB309*Bilans!F309+BC309","v":13.969999999999999},0.13294747728145681,1.8572762576219515,null,12.112723742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W309<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W309<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W309<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W309<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W309<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"BM309*Bilans!F309+BN309","v":4.8793888888888883},4.6952610062893081,176.49967100598255,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":9.5273338296784598},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F309<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F309<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":8.8666666666666963E-2},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F309<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F309<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.1993333333333309},{"$f":"Bilans!F309*BT309+BU309","v":3.8598999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.1939356182862912},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":5.1999999999999957},{"$f":"CC309*Bilans!F309+CD309","v":13.693},0.13563691357788296,1.8572762576219515,null,11.835723742378049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":9.0000000000000149E-2},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":3.4699999999999989},{"$f":"CN309*Bilans!F309+CO309","v":4.1405000000000003},3.9842547169811322,149.7722162429821,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":11.227524895367297}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"R315*Bilans!F315+S315","v":17.136666666666663},8.796299313624098E-2,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.5073924923780493},null,15.629274174288614,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"AC315*Bilans!F315+AD315","v":5.7016666666666662},5.4865094339622642,161.6020575793834,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.3885395370060118},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":5.1999999999999957},{"$f":"AJ315*Bilans!F315+AK315","v":16.542999999999999},9.1119657400595383E-2,1.5073924923780493,null,15.03560750762195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":9.0000000000000149E-2},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.4699999999999989},{"$f":"AU315*Bilans!F315+AV315","v":4.3654999999999999},4.2007641509433959,123.73115153980676,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.3439062940852793},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"BB315*Bilans!F315+BC315","v":17.136666666666663},8.796299313624098E-2,1.5073924923780493,null,15.629274174288614,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W315<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W315<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W315<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W315<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W315<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"BM315*Bilans!F315+BN315","v":5.1599444444444433},4.9652295597484271,146.24805130971012,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.0592471138031962},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F315<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F315<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":8.8666666666666963E-2},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F315<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F315<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.1993333333333309},{"$f":"Bilans!F315*BT315+BU315","v":4.0815666666666672},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.0747847051434305},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":5.1999999999999957},{"$f":"CC315*Bilans!F315+CD315","v":16.542999999999999},9.1119657400595383E-2,1.5073924923780493,null,15.03560750762195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":9.0000000000000149E-2},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":3.4699999999999989},{"$f":"CN315*Bilans!F315+CO315","v":4.3654999999999999},4.2007641509433959,123.73115153980676,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":8.3439062940852793}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R325*Bilans!F325+S325","v":12.943316666666668},0.17165140669130527,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.2217385130843499},null,10.721578153582318,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC325*Bilans!F325+AD325","v":4.6800749999999995},4.503468396226415,207.45963099857346,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.172683321166639},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":12.714699999999999},0.17473778485409408,2.2217385130843499,null,10.492961486915648,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.9660000000000002},{"$f":"AU325*Bilans!F325+AV325","v":3.7510249999999994},3.6094768867924523,166.2764512035435,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.187600960886416},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB325*Bilans!F325+BC325","v":12.943316666666668},0.17165140669130527,2.2217385130843499,null,10.721578153582318,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W325<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W325<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W325<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W325<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W325<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM325*Bilans!F325+BN325","v":4.0318101851851846},3.8796664046121587,178.72317287112034,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.129899047242056},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F325<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F325<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F325<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F325<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.5123849999999996},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.4110033760602145},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC325*Bilans!F325+CD325","v":12.877625},0.17252703919273546,2.2217385130843499,null,10.65588648691565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN325*Bilans!F325+CO325","v":3.5123849999999996},3.3798421698113206,155.69795270907505,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":16.219483597130996}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R342*Bilans!F342+S342","v":12.254851851851852},0.22102756680594254,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.708660086382114},null,9.5461917654697377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC342*Bilans!F342+AD342","v":3.9089259259259257},3.7614192872117398,215.86803637694942,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":18.156486377620904},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ342*Bilans!F342+AK342","v":11.998666666666667},0.22574675683815817,2.708660086382114,null,9.2900065802845528,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU342*Bilans!F342+AV342","v":3.2386296296296297},3.1164171907756817,178.85133459896713,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":21.914318227651012},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB342*Bilans!F342+BC342","v":12.254851851851852},0.22102756680594254,2.708660086382114,null,9.5461917654697377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W342<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W342<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W342<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W342<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W342<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM342*Bilans!F342+BN342","v":3.9089259259259257},3.7614192872117398,215.86803637694942,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":18.156486377620904},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F342<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F342<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F342<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F342<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F342*BT342+BU342","v":3.0602592592592592},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.7672074081308518},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC342*Bilans!F342+CD342","v":12.161777777777777},0.22271909057008321,2.708660086382114,null,9.4531176913956632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN342*Bilans!F342+CO342","v":3.0602592592592592},2.9447777777777779,169.00094031436313,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":23.191616890126564}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R352*Bilans!F352+S352","v":12.021254629629631},0.24555085090295359,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.9518293032266261},null,9.0694253264030049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.7139398148148146},3.5737911425576518,225.30957541690955,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.992698784830985},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ352*Bilans!F352+AK352","v":11.720666666666666},0.25184824269608891,2.9518293032266261,null,8.7688373634400403,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU352*Bilans!F352+AV352","v":3.097699074074074},2.9808047693920336,187.92476398376542,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":25.168881151150192},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB352*Bilans!F352+BC352","v":12.021254629629631},0.24555085090295359,2.9518293032266261,null,9.0694253264030049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W352<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W352<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W352<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W352<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W352<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.7139398148148146},3.5737911425576518,225.30957541690955,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.992698784830985},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F352<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F352<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F352<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F352<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F352*BT352+BU352","v":2.9347731481481483},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.885528681617803},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC352*Bilans!F352+CD352","v":11.837444444444444},0.24936373024432484,2.9518293032266261,null,8.8856151412178175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN352*Bilans!F352+CO352","v":2.9347731481481483},2.824026991614256,178.04071280761366,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":26.566148694182697}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R358*Bilans!F358+S358","v":12.283421296296297},0.21809232963002997,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.6789199663363821},null,9.6045013299599145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC358*Bilans!F358+AD358","v":3.932773148148148},3.7843666142557653,214.56767972431868,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":17.828912818557164},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ358*Bilans!F358+AK358","v":12.032666666666666},0.22263726242476445,2.6789199663363821,null,9.3537467003302837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU358*Bilans!F358+AV358","v":3.2558657407407408},3.1330028825995808,177.63637290231119,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":21.535614542122868},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB358*Bilans!F358+BC358","v":12.283421296296297},0.21809232963002997,2.6789199663363821,null,9.6045013299599145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W358<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W358<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W358<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W358<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W358<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM358*Bilans!F358+BN358","v":3.932773148148148},3.7843666142557653,214.56767972431868,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":17.828912818557164},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F358<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F358<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F358<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F358<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F358*BT358+BU358","v":3.0756064814814814},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.753399091857859},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC358*Bilans!F358+CD358","v":12.201444444444444},0.21955760881705663,2.6789199663363821,null,9.5225244781080622,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN358*Bilans!F358+CO358","v":3.0756064814814814},2.959545859538784,167.80163045694636,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":22.797802649876523}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R369*Bilans!F369+S369","v":12.355016666666668},0.21125908308541994,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.6101094925050816},null,9.744907174161586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC369*Bilans!F369+AD369","v":3.9974249999999998},3.8465787735849055,211.93973545692594,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.045513455791234},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":12.1153},0.21543911355930778,2.6101094925050816,null,9.5051905074949179,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.9660000000000002},{"$f":"AU369*Bilans!F369+AV369","v":3.3014749999999999},3.176891037735849,175.04111724864248,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":20.63870289068258},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB369*Bilans!F369+BC369","v":12.355016666666668},0.21125908308541994,2.6101094925050816,null,9.744907174161586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W369<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W369<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W369<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W369<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W369<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM369*Bilans!F369+BN369","v":3.7203935185185184},3.5800013102725368,197.25178536444756,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":18.314772694569491},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F369<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F369<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F369<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F369<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F369*BT369+BU369","v":3.1161150000000002},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.7176057664827051},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC369*Bilans!F369+CD369","v":12.294874999999999},0.21229247898047615,2.6101094925050816,null,9.6847655074949177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN369*Bilans!F369+CO369","v":3.1161150000000002},2.9985257547169812,165.21350338114132,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":21.86638221824813}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R370*Bilans!F370+S370","v":12.178666666666667},0.22892219234487068,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.7879670731707318},null,9.3906995934959347,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC370*Bilans!F370+AD370","v":3.8453333333333335},3.70022641509434,219.18047496364477,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.049879232772909},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ370*Bilans!F370+AK370","v":11.907999999999999},0.23412555199619853,2.7879670731707318,null,9.1200329268292677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU370*Bilans!F370+AV370","v":3.1926666666666668},3.0721886792452833,181.97907326645193,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":22.944185302700802},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB370*Bilans!F370+BC370","v":12.178666666666667},0.22892219234487068,2.7879670731707318,null,9.3906995934959347,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W370<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W370<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W370<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W370<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W370<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM370*Bilans!F370+BN370","v":3.8453333333333335},3.70022641509434,219.18047496364477,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.049879232772909},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F370<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F370<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F370<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F370<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F370*BT370+BU370","v":3.0193333333333334},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.8047158621185435},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC370*Bilans!F370+CD370","v":12.055999999999999},0.23125141615550199,2.7879670731707318,null,9.2680329268292674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":7.2222222222222215E-2},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN370*Bilans!F370+CO370","v":3.0193333333333334},2.9053962264150943,172.09923216198806,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":24.26136087759641}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R371*Bilans!F371+S371","v":12.461016666666668},0.20384634796703058,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.5401327394563009},null,9.920883927210367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC371*Bilans!F371+AD371","v":4.120425},3.9649372641509433,212.00887033405431,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.048274837068618},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":12.2233},0.2078107171922722,2.5401327394563009,null,9.6831672605436996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.9660000000000002},{"$f":"AU371*Bilans!F371+AV371","v":3.3824749999999999},3.2548344339622641,174.03901385977912,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":19.549505272183371},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB371*Bilans!F371+BC371","v":12.461016666666668},0.20384634796703058,2.5401327394563009,null,9.920883927210367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W371<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W371<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W371<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W371<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W371<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM371*Bilans!F371+BN371","v":3.7765046296296294},3.6339950209643606,194.31308186391061,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.509766127842283},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F371<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F371<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F371<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F371<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F371*BT371+BU371","v":3.1875149999999999},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.6567316837797645},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC371*Bilans!F371+CD371","v":12.399875},0.20485147950735802,2.5401327394563009,null,9.8597422605436993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN371*Bilans!F371+CO371","v":3.1875149999999999},3.0672314150943394,164.00770656494245,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":20.745224052444762}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.2845887019246334},{"$f":"SUM(AF7:AF372)/229","v":4.1251836148233574},{"$f":"SUM(AG7:AG372)/Z373","v":3.8329832522690257},{"$f":"SUM(AH7:AH372)","v":3513.4108496549757},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.6920639564936146},{"$f":"SUM(AX7:AX372)/229","v":3.5550241614805063},{"$f":"SUM(AY7:AY372)/AR373","v":3.1986949255983652},{"$f":"SUM(AZ7:AZ372)","v":4214.8867391466938},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10809.530197998298},{"$f":"SUM(BK7:BK372)","v":38.820678099265386},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.8480624025553927},{"$f":"SUM(BP7:BP372)/229","v":3.701590304166321},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5120938195432649},{"$f":"SUM(BR7:BR372)","v":3921.1244867074765},null,null,null,{"$f":"SUM(BV7:BV372)","v":1460.2621224988611},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":826.73962325876391},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(CK7:CK372)","v":10848.350876097564},{"$f":"SUM(CL7:CL372)","v":38.820678099265386},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.2924575269610212},{"$f":"SUM(CQ7:CQ372)/229","v":3.1641920092041809},{"$f":"SUM(CR7:CR372)/CK373","v":2.9560048653375905},{"$f":"SUM(CS7:CS372)","v":4640.7357639605361}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":4.0007181438324961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A13","index":37,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45","VTS70"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4640.5364042878455},null,null,"COP",{"$f":"K13","v":3.606166596835549},{"$f":"L13","v":3.0165279877824385},{"$f":"M13","v":3.4199290367728628},{"$f":"N13","v":2.9920482084339981},null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU",null,null,null,null,null,null,null,null,"V70stC  /  V55stC"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99968867239041659},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99968867239041659},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99680147348293213},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.99681068167930331},null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.606166596835549},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.1132760958341166E-4},{"$f":"1-L3","v":3.1132760958341166E-4},{"$f":"1-M3","v":3.1985265170678678E-3},{"$f":"1-N3","v":3.189318320696688E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.99968867239041659},null,null,"COP-Inst",{"$f":"K14","v":3.6064780214001972},{"$f":"L14","v":3.0168394123470872},{"$f":"M14","v":3.4231378266895667},{"$f":"N14","v":2.9952477310507937}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.1132760958341166E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.6064780214001972},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R7*Bilans!F7+S7","v":12.415966666666668},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.20698129501276843},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":9.8460938071646353},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC7*Bilans!F7+AD7","v":3.8788333333333327},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.7324622641509428},{"$f":"AF7*Z7","v":202.15962393557291},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.2683376214246},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":12.177399999999999},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.21103625236109785},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":9.6075271404979663},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.6680000000000001},{"$f":"AU7*Bilans!F7+AV7","v":3.012316666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.898644339622642},{"$f":"AX7*AR7","v":156.99793009277499},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":22.235711244580006},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB7*Bilans!F7+BC7","v":12.415966666666668},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.20698129501276843},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":9.8460938071646353},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W7<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W7<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W7<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W7<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W7<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM7*Bilans!F7+BN7","v":3.6220370370370363},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4853563941299783},{"$f":"BP7*BJ7","v":188.77574321010377},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":18.492633535307188},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F7<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F7<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F7<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F7<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392000000000001},{"$f":"Bilans!F7*BT7+BU7","v":2.8420100000000001},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.9797122786419665},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC7*Bilans!F7+CD7","v":12.35525},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":0.20799845082066593},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"CE7-CG7","v":9.7853771404979675},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392000000000001},{"$f":"CN7*Bilans!F7+CO7","v":2.8420100000000001},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.7347643396226418},{"$f":"CQ7*CK7","v":148.12177359716523},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":23.568180118027652}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R8*Bilans!F8+S8","v":11.968037037037037},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.25127157918634074},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":8.9608094709801271},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC8*Bilans!F8+AD8","v":3.4925925925925925},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.360796645702306},{"$f":"AF8*Z8","v":216.21103228511532},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":22.779298285182215},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ8*Bilans!F8+AK8","v":11.657333333333332},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.25796873779511414},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":8.6501057672764219},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU8*Bilans!F8+AV8","v":2.7571111111111111},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6530691823899373},{"$f":"AX8*AR8","v":170.68061150974077},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":28.85585863212545},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB8*Bilans!F8+BC8","v":11.968037037037037},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.25127157918634074},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":8.9608094709801271},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W8<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W8<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W8<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W8<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W8<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM8*Bilans!F8+BN8","v":3.4925925925925925},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.360796645702306},{"$f":"BP8*BJ8","v":216.21103228511532},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":22.779298285182215},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F8<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F8<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F8<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F8<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F8*BT8+BU8","v":2.6152444444444445},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.238080520928968},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC8*Bilans!F8+CD8","v":11.763555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":0.25563933896131363},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"CE8-CG8","v":8.7563279894986454},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN8*Bilans!F8+CO8","v":2.6152444444444445},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.5165559748427673},{"$f":"CQ8*CK8","v":161.89827070311398},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":30.421174825279177}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":3006.9342789697698},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R9*Bilans!F9+S9","v":11.861601851851853},0.26286703353060936,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.1180240917174795},null,8.7435777601343734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC9*Bilans!F9+AD9","v":3.4046296296296292},3.2761530398322849,219.20692045814798,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":24.303726012059144},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ9*Bilans!F9+AK9","v":11.530666666666667},0.27041143256106726,3.1180240917174795,null,8.4126425749491869,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU9*Bilans!F9+AV9","v":2.6990555555555558},2.5972044025157235,173.77856649363403,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":30.657088743779187},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB9*Bilans!F9+BC9","v":11.861601851851853},0.26286703353060936,3.1180240917174795,null,8.7435777601343734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W9<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W9<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W9<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W9<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W9<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM9*Bilans!F9+BN9","v":3.4046296296296292},3.2761530398322849,219.20692045814798,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":24.303726012059144},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F9<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F9<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F9<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F9<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F9*BT9+BU9","v":2.5635222222222223},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.3034127887069134},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC9*Bilans!F9+CD9","v":11.615777777777778},0.26843007428074184,3.1180240917174795,null,8.4977536860602978,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN9*Bilans!F9+CO9","v":2.5635222222222223},2.4667855345911951,165.0522591264918,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":32.27792799054739}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R10*Bilans!F10+S10","v":11.180976851851852},0.34223652969128637,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.826538716336382},null,7.3544381355154709,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC10*Bilans!F10+AD10","v":2.8421296296296292},2.7348794549266242,228.05185890729661,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":36.283084528742677},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ10*Bilans!F10+AK10","v":10.720666666666666},0.35693104126015629,3.826538716336382,null,6.8941279503302848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU10*Bilans!F10+AV10","v":2.3278055555555555},2.2399638364779872,186.78260786731096,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":44.299760926073134},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB10*Bilans!F10+BC10","v":11.180976851851852},0.34223652969128637,3.826538716336382,null,7.3544381355154709,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W10<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W10<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W10<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W10<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W10<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM10*Bilans!F10+BN10","v":2.8421296296296292},2.7348794549266242,228.05185890729661,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":36.283084528742677},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F10<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F10<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F10<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F10<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.2327722222222217},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.7927613075528588},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC10*Bilans!F10+CD10","v":10.670777777777777},0.35859979431914196,3.826538716336382,null,6.8442390614413959,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN10*Bilans!F10+CO10","v":2.2327722222222217},2.1485166666666662,179.15715401788617,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":46.18528865916381}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.6077778460174414},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R11*Bilans!F11+S11","v":11.273407407407408},0.33089557984422974,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.7303206808943088},null,7.5430867265130992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC11*Bilans!F11+AD11","v":2.9185185185185185},2.8083857442348008,227.89735227284353,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":34.385292361025137},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ11*Bilans!F11+AK11","v":10.830666666666666},0.3444220744393367,3.7303206808943088,null,7.100345985772357,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU11*Bilans!F11+AV11","v":2.378222222222222},2.2884779874213836,185.70742111857649,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":42.197113281766349},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB11*Bilans!F11+BC11","v":11.273407407407408},0.33089557984422974,3.7303206808943088,null,7.5430867265130992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W11<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W11<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W11<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W11<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W11<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM11*Bilans!F11+BN11","v":2.9185185185185185},2.8083857442348008,227.89735227284353,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":34.385292361025137},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F11<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F11<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F11<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F11<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.2776888888888887},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.7179669858925868},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC11*Bilans!F11+CD11","v":10.799111111111111},0.34542849337444215,3.7303206808943088,null,7.0687904302168025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN11*Bilans!F11+CO11","v":2.2776888888888887},2.1917383647798738,177.85710927835558,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":44.05962245760454}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55","COP PC70",null,null,null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R12*Bilans!F12+S12","v":11.146245370370371},0.34654659427705575,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.8626933720782524},null,7.2835519982921184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC12*Bilans!F12+AD12","v":2.8134259259259253},2.7072589098532491,228.02489047655573,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":37.022831785580983},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ12*Bilans!F12+AK12","v":10.679333333333332},0.36169798727245017,3.8626933720782524,null,6.8166399612550794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU12*Bilans!F12+AV12","v":2.3088611111111108},2.2217342767295594,187.1305006238687,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":45.113581884802848},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB12*Bilans!F12+BF8","v":2.0823618253161702},1,3.8626933720782524,null,-1.7803315467620822,0.46090418660495613,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":45.406541412929748},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":38.820678099265386},null,{"$f":"IF(Bilans!W12<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W12<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W12<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W12<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W12<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W12<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM12*Bilans!F12+BN12","v":2.8134259259259253},2.0702568134171906,94.003201733827638,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":72.296646281649373},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F12<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F12<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F12<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F12<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.2158944444444439},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.8216495890653297},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC12*Bilans!F12+CD12","v":10.622555555555556},0.36363127044867077,3.8626933720782524,null,6.7598621834773027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":38.820678099265386},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN12*Bilans!F12+CO12","v":2.2158944444444439},2.1322757861635218,179.59566070173341,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":93.202905030480395}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3770.4693729551518},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.606166596835549},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0165279877824385},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4199290367728628},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.9920482084339981},null,null,null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R13*Bilans!F13+S13","v":11.191620370370371},0.34092105856911387,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.8154590637703252},null,7.3761613066000464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC13*Bilans!F13+AD13","v":2.8509259259259254},2.7433438155136263,228.05082584240935,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":36.059369671813002},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ13*Bilans!F13+AK13","v":10.733333333333333},0.35547755252518559,3.8154590637703252,null,6.9178742695630078,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU13*Bilans!F13+AV13","v":2.3336111111111113},2.245550314465409,186.66985916551621,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":44.053009252673171},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB13*Bilans!F13+BC13","v":11.191620370370371},0.34092105856911387,3.8154590637703252,null,7.3761613066000464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W13<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W13<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W13<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W13<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W13<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM13*Bilans!F13+BN13","v":2.8509259259259254},2.7433438155136263,228.05082584240935,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":36.059369671813002},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F13<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F13<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F13<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F13<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F13*BT13+BU13","v":2.2379444444444441},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.783995672477686},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC13*Bilans!F13+CD13","v":10.685555555555556},0.35706698111607493,3.8154590637703252,null,6.8700964917852314,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN13*Bilans!F13+CO13","v":2.2379444444444441},2.1534937106918237,179.01730595796903,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":45.93616795319457}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.6064780214001972},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0168394123470872},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4231378266895667},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.9952477310507937},null,null,null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R14*Bilans!F14+S14","v":11.57926851851852},0.29465820306919421,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.4119264545223578},null,8.1673420639961627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC14*Bilans!F14+AD14","v":3.1712962962962963},3.0516247379454926,225.04080099197219,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":28.757158602812893},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ14*Bilans!F14+AK14","v":11.194666666666667},0.30478142459406482,3.4119264545223578,null,7.7827402121443088,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU14*Bilans!F14+AV14","v":2.5450555555555558},2.4490157232704406,180.60164906703486,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":35.833194434609638},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB14*Bilans!F14+BC14","v":11.57926851851852},0.29465820306919421,3.4119264545223578,null,8.1673420639961627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W14<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W14<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W14<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W14<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W14<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM14*Bilans!F14+BN14","v":3.1712962962962963},3.0516247379454926,225.04080099197219,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":28.757158602812893},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F14<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F14<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F14<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F14<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.4263222222222218},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.4902091797466359},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC14*Bilans!F14+CD14","v":11.223777777777778},0.30399091304869841,3.4119264545223578,null,7.8118513232554205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN14*Bilans!F14+CO14","v":2.4263222222222218},2.3347628930817605,172.17612147789538,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":37.586710344506386}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8771884354533386},null,null,null,null,{"$f":"F11","v":3.6077778460174414},{"$f":"F15","v":2.8771884354533386},{"$f":"F28","v":3.3768668286649404},null,null,null,null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R15*Bilans!F15+S15","v":11.26388425925926},0.33205544092556688,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.7402340542428862},null,7.5236502050163736,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC15*Bilans!F15+AD15","v":2.9106481481481481},2.8008123689727462,227.92847108707878,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":34.576219559524688},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ15*Bilans!F15+AK15","v":10.819333333333333},0.34569912387481233,3.7402340542428862,null,7.0790992790904461,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU15*Bilans!F15+AV15","v":2.3730277777777777},2.2834795597484279,185.82822990136526,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":42.409621317259891},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB15*Bilans!F15+BC15","v":11.26388425925926},0.33205544092556688,3.7402340542428862,null,7.5236502050163736,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W15<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W15<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W15<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W15<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W15<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM15*Bilans!F15+BN15","v":2.9106481481481481},2.8008123689727462,227.92847108707878,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":34.576219559524688},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F15<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F15<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F15<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F15<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.2730611111111108},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.7255364810160216},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC15*Bilans!F15+CD15","v":10.785888888888888},0.34677105362135691,3.7402340542428862,null,7.0456548346460011,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN15*Bilans!F15+CO15","v":2.2730611111111108},2.1872852201257857,177.99999085175637,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":44.274748680953927}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.5994262681799851},{"$f":"F19","v":3.5994262681799851},{"$f":"F19","v":3.5994262681799851},null,null,null,null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R16*Bilans!F16+S16","v":12.015092592592593},0.24621065681562426,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.9582438389227641},null,9.0568487536698292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC16*Bilans!F16+AD16","v":3.5314814814814812},3.3982180293501045,214.74748744694998,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.129549515904184},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ16*Bilans!F16+AK16","v":11.713333333333333},0.25255354344815856,2.9582438389227641,null,8.7550894944105693,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU16*Bilans!F16+AV16","v":2.782777777777778},2.6777672955974845,169.2192183463722,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":28.083483680594444},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB16*Bilans!F16+BC16","v":12.015092592592593},0.24621065681562426,2.9582438389227641,null,9.0568487536698292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W16<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W16<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W16<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W16<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W16<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM16*Bilans!F16+BN16","v":3.5314814814814812},3.3982180293501045,214.74748744694998,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.129549515904184},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F16<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F16<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F16<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F16<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.6381111111111113},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.210013428682529},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC16*Bilans!F16+CD16","v":11.828888888888889},0.25008636624370539,2.9582438389227641,null,8.8706450499661251,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN16*Bilans!F16+CO16","v":2.6381111111111113},2.538559748427673,160.42211623868695,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":29.623503718169058}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":720.46365746637503},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R17*Bilans!F17+S17","v":11.942268518518519},0.25405993705083157,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.0340519880589429},null,8.9082165304595762,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC17*Bilans!F17+AD17","v":3.4712962962962961},3.3403039832285115,216.97637025106104,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":23.141282189071557},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ17*Bilans!F17+AK17","v":11.626666666666667},0.26095630631240907,3.0340519880589429,null,8.592614678607724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU17*Bilans!F17+AV17","v":2.7430555555555558},2.6395440251572331,171.4570543795061,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":29.28495086137697},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB17*Bilans!F17+BC17","v":11.942268518518519},0.25405993705083157,3.0340519880589429,null,8.9082165304595762,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W17<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W17<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W17<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W17<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W17<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM17*Bilans!F17+BN17","v":3.4712962962962961},3.3403039832285115,216.97637025106104,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":23.141282189071557},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F17<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F17<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F17<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F17<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.6027222222222219},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.2536595802347672},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC17*Bilans!F17+CD17","v":11.727777777777778},0.25870646984870188,3.0340519880589429,null,8.6937257897188349,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN17*Bilans!F17+CO17","v":2.6027222222222219},2.5045062893081758,162.68539829114894,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":30.863934102766081}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4640.5364042878455},null,null,null,null,null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R18*Bilans!F18+S18","v":11.918180555555557},0.25667734911171242,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.0591269912347561},null,8.859053564320801,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC18*Bilans!F18+AD18","v":3.4513888888888884},3.3211477987421381,217.66867475839854,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.48369808313295},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ18*Bilans!F18+AK18","v":11.597999999999999},0.26376332050653184,3.0591269912347561,null,8.5388730087652434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU18*Bilans!F18+AV18","v":2.729916666666667},2.6269009433962269,172.16760039622648,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":29.69005450745615},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB18*Bilans!F18+BC18","v":11.918180555555557},0.25667734911171242,3.0591269912347561,null,8.859053564320801,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W18<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W18<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W18<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W18<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W18<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM18*Bilans!F18+BN18","v":3.4513888888888884},3.3211477987421381,217.66867475839854,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.48369808313295},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F18<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F18<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F18<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F18<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.5910166666666665},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.2683587882581184},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC18*Bilans!F18+CD18","v":11.694333333333333},0.26159054167842738,3.0591269912347561,null,8.6352063420985772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN18*Bilans!F18+CO18","v":2.5910166666666665},2.4932424528301884,163.40759684482282,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":31.2816878705835}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.5994262681799851},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5090.9789933629381},null,null,null,null,null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R19*Bilans!F19+S19","v":11.854319444444446},0.26366801749179447,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.1256049066310974},null,8.7287145378133495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC19*Bilans!F19+AD19","v":3.3986111111111108},3.2703616352201257,219.39595924988501,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":24.410913241699649},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ19*Bilans!F19+AK19","v":11.522},0.27127277439950503,3.1256049066310974,null,8.396395093368902,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU19*Bilans!F19+AV19","v":2.6950833333333333},2.5933820754716983,173.98000943442253,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":30.783167239952913},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB19*Bilans!F19+BC19","v":11.854319444444446},0.26366801749179447,3.1256049066310974,null,8.7287145378133495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W19<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W19<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W19<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W19<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W19<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM19*Bilans!F19+BN19","v":3.3986111111111108},3.2703616352201257,219.39595924988501,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":24.410913241699649},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F19<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F19<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F19<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F19<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.5599833333333333},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.3079793851613313},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC19*Bilans!F19+CD19","v":11.605666666666666},0.26931713587883194,3.1256049066310974,null,8.4800617600355679,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN19*Bilans!F19+CO19","v":2.5599833333333333},2.4633801886792455,165.25868383239765,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":32.407711368801792}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5604.9559868252154},null,null,null,null,null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R20*Bilans!F20+S20","v":11.442023148148149},0.31067894310622413,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.5547956586636182},null,7.8872274894845305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC20*Bilans!F20+AD20","v":3.0578703703703702},2.9424790356394128,226.76810360740402,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":31.167514844999175},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ20*Bilans!F20+AK20","v":11.031333333333333},0.32224533075454326,3.5547956586636182,null,7.4765376746697143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU20*Bilans!F20+AV20","v":2.4701944444444446},2.376979559748428,183.18674170624334,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":38.582476928870406},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB20*Bilans!F20+BC20","v":11.442023148148149},0.31067894310622413,3.5547956586636182,null,7.8872274894845305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W20<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W20<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W20<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W20<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W20<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM20*Bilans!F20+BN20","v":3.0578703703703702},2.9424790356394128,226.76810360740402,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":31.167514844999175},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F20<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F20<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F20<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F20<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.3596277777777774},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.588859299240196},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC20*Bilans!F20+CD20","v":11.033222222222221},0.32219016231757186,3.5547956586636182,null,7.4784265635586031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN20*Bilans!F20+CO20","v":2.3596277777777774},2.2705852201257857,174.98724653956128,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":40.390362013943573}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.081250000000001},{"$f":"R21*Bilans!F21+S21","v":10.948812499999999},0.36264884431029593,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.9705741996951218},null,6.9782383003048771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":6.5000000000000002E-2},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.2549999999999999},{"$f":"AC21*Bilans!F21+AD21","v":2.7577499999999997},2.6536839622641506,230.16993215094342,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":38.89530232979785},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ21*Bilans!F21+AK21","v":10.412312499999999},0.38133452100050996,3.9705741996951218,null,6.4417383003048769,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":3.8499999999999979E-2},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU21*Bilans!F21+AV21","v":2.1829749999999999},2.1005985849056601,182.19751886037739,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":49.13639414102316},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27750000000000008},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB21*Bilans!F21+BC21","v":10.479625},0.37888514137625362,3.9705741996951218,null,6.5090508003048786,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W21<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W21<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W21<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W21<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W21<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM21*Bilans!F21+BN21","v":1.7299999999999995},1.664716981132075,144.3908920754717,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":62.002034682080954},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F21<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F21<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":3.8499999999999979E-2},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F21<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F21<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F21*BT21+BU21","v":2.1829749999999999},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.8792803825161792},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.6387499999999999},{"$f":"CC21*Bilans!F21+CD21","v":6.8641874999999999},0.57844780605062462,3.9705741996951218,null,2.8936133003048781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":1.8749999999999989E-2},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN21*Bilans!F21+CO21","v":1.7478125},1.7148349056603776,148.73792037735853,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":60.189957446808521}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R22*Bilans!F22+S22","v":12.147856481481481},0.2321429921361326,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.8200397516514228},null,9.3278167298300581,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC22*Bilans!F22+AD22","v":3.6412037037037033},3.5037997903563936,210.1585950938283,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.371150312747126},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ22*Bilans!F22+AK22","v":11.871333333333332},0.23755038060746531,2.8200397516514228,null,9.0512935816819091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU22*Bilans!F22+AV22","v":2.8551944444444444},2.747451257861635,164.79266253459122,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.979144121623055},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB22*Bilans!F22+BC22","v":12.147856481481481},0.2321429921361326,2.8200397516514228,null,9.3278167298300581,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W22<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W22<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W22<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W22<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W22<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM22*Bilans!F22+BN22","v":3.6412037037037033},3.5037997903563936,210.1585950938283,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.371150312747126},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F22<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F22<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F22<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F22<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.7026277777777779},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.1333845388010966},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC22*Bilans!F22+CD22","v":12.013222222222222},0.2347446588006068,2.8200397516514228,null,9.1931824705707985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN22*Bilans!F22+CO22","v":2.7026277777777779},2.6006418238993714,155.98700403979143,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":27.445698803728764}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R23*Bilans!F23+S23","v":11.732199074074074},0.27724805220227594,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.2527293413363823},null,8.4794697327376927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC23*Bilans!F23+AD23","v":3.2976851851851849},3.1732442348008383,222.2617658255356,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":26.266652129994561},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ23*Bilans!F23+AK23","v":11.376666666666667},0.28591233589244497,3.2527293413363823,null,8.1239373253302851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU23*Bilans!F23+AV23","v":2.6284722222222223},2.5292845911949686,177.15726175410342,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":32.954181087089601},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB23*Bilans!F23+BC23","v":11.732199074074074},0.27724805220227594,3.2527293413363823,null,8.4794697327376927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W23<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W23<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W23<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W23<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W23<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM23*Bilans!F23+BN23","v":3.2976851851851849},3.1732442348008383,222.2617658255356,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":26.266652129994561},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F23<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F23<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F23<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F23<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.5006388888888886},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.3864834025619817},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC23*Bilans!F23+CD23","v":11.43611111111111},0.28442617509863921,3.2527293413363823,null,8.1833817697747282,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN23*Bilans!F23+CO23","v":2.5006388888888886},2.4062751572327041,168.54138097637673,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":34.638807697653419}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.081250000000001},{"$f":"R24*Bilans!F24+S24","v":11.084703125000001},0.35204793682488095,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.9023468654725608},null,7.1823562595274399,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":6.5000000000000002E-2},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.2549999999999999},{"$f":"AC24*Bilans!F24+AD24","v":2.7894375},2.6841757075471699,228.55585933743674,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":37.750041877268941},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ24*Bilans!F24+AK24","v":10.553078124999999},0.3697828083190241,3.9023468654725608,null,6.6507312595274382,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":3.8499999999999979E-2},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU24*Bilans!F24+AV24","v":2.2017437499999999},2.1186590801886793,180.40247713816154,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":47.826356922336849},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27750000000000008},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB24*Bilans!F24+BC24","v":10.614906250000001},0.36762895249051875,3.9023468654725608,null,6.7125593845274398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W24<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W24<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W24<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W24<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W24<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM24*Bilans!F24+BN24","v":1.7841666666666665},1.7168396226415092,146.18780514035893,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":59.01992476731867},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F24<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F24<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":3.8499999999999979E-2},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F24<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F24<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F24*BT24+BU24","v":2.2017437499999999},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.8462114826138403},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.6387499999999999},{"$f":"CC24*Bilans!F24+CD24","v":6.9135468750000006},0.56444932478635435,3.9023468654725608,null,3.0112000095274398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":1.8749999999999989E-2},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN24*Bilans!F24+CO24","v":1.7569531249999999},1.7238030660377359,146.78073792970548,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":58.781508956682345}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R25*Bilans!F25+S25","v":11.362476851851852},0.32014159681318249,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.6376014831046746},null,7.7248753687471776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC25*Bilans!F25+AD25","v":2.9921296296296296},2.8792190775681341,227.43723967121747,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":32.648190412215122},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ25*Bilans!F25+AK25","v":10.936666666666666},0.33260604843992758,3.6376014831046746,null,7.2990651835619911,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU25*Bilans!F25+AV25","v":2.4268055555555557},2.3352279874213839,184.46592397223503,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":40.253582600611679},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB25*Bilans!F25+BC25","v":11.362476851851852},0.32014159681318249,3.6376014831046746,null,7.7248753687471776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W25<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W25<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W25<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W25<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W25<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM25*Bilans!F25+BN25","v":2.9921296296296296},2.8792190775681341,227.43723967121747,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":32.648190412215122},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F25<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F25<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F25<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F25<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.3209722222222218},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.6486313847027381},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC25*Bilans!F25+CD25","v":10.922777777777778},0.3330289745988716,3.6376014831046746,null,7.2851762946731036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN25*Bilans!F25+CO25","v":2.3209722222222218},2.233388364779874,176.42133895152631,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":42.089093936956971}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10809.530197998298},null,{"$f":"F26/F28","v":3201.0531496949479},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.081250000000001},{"$f":"R26*Bilans!F26+S26","v":11.023145833333334},0.35681767475504583,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.9332532647357725},null,7.0898925685975618,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":6.5000000000000002E-2},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.2549999999999999},{"$f":"AC26*Bilans!F26+AD26","v":2.7750833333333333},2.6703632075471697,229.29900842890018,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":38.265594660967487},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ26*Bilans!F26+AK26","v":10.489312499999999},0.37497722226654728,3.9332532647357725,null,6.5560592352642262,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":3.8499999999999979E-2},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU26*Bilans!F26+AV26","v":2.1932416666666663},2.1104778301886791,181.22271622291765,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":48.417014685449558},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27750000000000008},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB26*Bilans!F26+BC26","v":10.553625},0.37269215693524949,3.9332532647357725,null,6.6203717352642277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W26<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W26<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W26<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W26<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W26<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.7596296296296292},1.693228511530398,145.39431102111777,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":60.348048359523816},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F26<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F26<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":3.8499999999999979E-2},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F26<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F26<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F26*BT26+BU26","v":2.1932416666666663},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.8611212898821412},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.6387499999999999},{"$f":"CC26*Bilans!F26+CD26","v":6.8911875},0.57076567206098694,3.9332532647357725,null,2.9579342352642275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":1.8749999999999989E-2},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN26*Bilans!F26+CO26","v":1.7528124999999999},1.7197405660377358,147.67085070409576,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":59.417704109282965}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":38.820678099265386},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R27*Bilans!F27+S27","v":11.405050925925927},0.3150606600687953,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.5932828728404473},null,7.8117680530854798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC27*Bilans!F27+AD27","v":3.0273148148148143},2.9130765199161419,227.1094137469959,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":31.847717495402826},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ27*Bilans!F27+AK27","v":10.987333333333332},0.32703866933199877,3.5932828728404473,null,7.3940504604928847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU27*Bilans!F27+AV27","v":2.4500277777777777},2.3575738993710691,183.80129134637212,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":39.351826075751035},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB27*Bilans!F27+BC27","v":11.405050925925927},0.3150606600687953,3.5932828728404473,null,7.8117680530854798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W27<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W27<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W27<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W27<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W27<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM27*Bilans!F27+BN27","v":3.0273148148148143},2.9130765199161419,227.1094137469959,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":31.847717495402826},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F27<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F27<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F27<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F27<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F27*BT27+BU27","v":2.3416611111111107},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.6163952387649463},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC27*Bilans!F27+CD27","v":10.981888888888889},0.32720080390505607,3.5932828728404473,null,7.3886060160484419,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN27*Bilans!F27+CO27","v":2.3416611111111107},2.2532965408805028,175.67161483703021,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":41.17293767846801}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3768668286649404},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R28*Bilans!F28+S28","v":11.913699074074074},0.25716547724223854,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.0637921081046748},null,8.8499069659693994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC28*Bilans!F28+AD28","v":3.4476851851851849},3.3175838574423477,217.79501074039987,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":23.547839644708795},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ28*Bilans!F28+AK28","v":11.592666666666666},0.2642870873631038,3.0637921081046748,null,8.5288745585619914,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU28*Bilans!F28+AV28","v":2.7274722222222225},2.6245487421383653,172.29816819865016,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":29.765853241222938},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB28*Bilans!F28+BC28","v":11.913699074074074},0.25716547724223854,3.0637921081046748,null,8.8499069659693994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W28<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W28<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W28<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W28<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W28<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM28*Bilans!F28+BN28","v":3.4476851851851849},3.3175838574423477,217.79501074039987,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":23.547839644708795},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F28<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F28<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F28<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F28<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F28*BT28+BU28","v":2.5888388888888887},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.2711081903817587},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC28*Bilans!F28+CD28","v":11.688111111111111},0.26212893417757904,3.0637921081046748,null,8.6243190030064358,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN28*Bilans!F28+CO28","v":2.5888388888888887},2.491146855345912,163.54051003077163,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":31.359826304611456}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R29*Bilans!F29+S29","v":13.298416666666668},0.1494400754754715,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.987316390370935},null,11.311100276295733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC29*Bilans!F29+AD29","v":4.7945833333333336},4.6136556603773586,187.38418728716064,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.475856604781395},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":13.076499999999999},0.15197617025740337,1.987316390370935,null,11.089183609629064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.6680000000000001},{"$f":"AU29*Bilans!F29+AV29","v":3.6200416666666668},3.4834363207547172,141.48019097676027,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.874803691396224},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB29*Bilans!F29+BC29","v":13.298416666666668},0.1494400754754715,1.987316390370935,null,11.311100276295733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W29<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W29<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W29<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W29<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W29<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM29*Bilans!F29+BN29","v":4.0845370370370366},3.9304035639412995,159.6338200669837,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":12.296954838267357},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F29<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F29<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F29<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F29<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392000000000001},{"$f":"Bilans!F29*BT29+BU29","v":3.3764750000000001},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.5080511755671981},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC29*Bilans!F29+CD29","v":13.229375000000001},0.15021997565046988,1.987316390370935,null,11.242058609629066,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392000000000001},{"$f":"CN29*Bilans!F29+CO29","v":3.3764750000000001},3.2490608490566038,131.96100261136681,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":14.875681733072154}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":10848.350876097564},null,{"$f":"F30/F32","v":3810.6414923649409},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R30*Bilans!F30+S30","v":12.76135},0.18351234567539923,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.341865272484756},null,10.419484727515243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC30*Bilans!F30+AD30","v":4.2372499999999995},4.077353773584905,199.22030095858258,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.260139154910933},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":12.529299999999999},0.18691110217528162,2.341865272484756,null,10.187434727515242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.6680000000000001},{"$f":"AU30*Bilans!F30+AV30","v":3.250175},3.1275268867924528,152.81157393782789,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.590929606604671},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB30*Bilans!F30+BC30","v":12.76135},0.18351234567539923,2.341865272484756,null,10.419484727515243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W30<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W30<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W30<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W30<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W30<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM30*Bilans!F30+BN30","v":3.803055555555555},3.6595440251572322,178.80603512655313,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.888217711118754},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F30<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F30<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F30<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F30<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392000000000001},{"$f":"Bilans!F30*BT30+BU30","v":3.0511949999999999},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.7754280185380664},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC30*Bilans!F30+CD30","v":12.697374999999999},0.18443696216617655,2.341865272484756,null,10.355509727515244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392000000000001},{"$f":"CN30*Bilans!F30+CO30","v":3.0511949999999999},2.9360555660377359,143.45624784549472,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":19.803314646932215}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":38.820678099265386},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R31*Bilans!F31+S31","v":12.536100000000001},0.19867150650628301,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.4905658727134146},null,10.045534127286587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC31*Bilans!F31+AD31","v":4.0034999999999998},3.8524245283018868,201.55208608743675,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":16.16091627143323},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":12.299799999999999},0.20248832279495721,2.4905658727134146,null,9.8092341272865848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.6680000000000001},{"$f":"AU31*Bilans!F31+AV31","v":3.0950500000000001},2.9782556603773584,155.81710604344227,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.904421024759838},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB31*Bilans!F31+BC31","v":12.536100000000001},0.19867150650628301,2.4905658727134146,null,10.045534127286587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W31<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W31<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W31<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W31<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W31<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM31*Bilans!F31+BN31","v":3.6849999999999996},3.5459433962264146,185.51753146801656,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":17.557728166264027},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F31<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F31<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F31<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F31<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392000000000001},{"$f":"Bilans!F31*BT31+BU31","v":2.9147700000000003},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.9053311558110089},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC31*Bilans!F31+CD31","v":12.47425},0.19965656233548426,2.4905658727134146,null,9.9836841272865851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392000000000001},{"$f":"CN31*Bilans!F31+CO31","v":2.9147700000000003},2.8047786792452833,146.74109503311553,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":22.197370047270596}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R37*Bilans!F37+S37","v":12.01789351851852},0.2459106611591427,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.955328140879065},null,9.062565377639455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC37*Bilans!F37+AD37","v":3.5337962962962961},3.4004454926624734,214.6576832975405,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":22.091324946557471},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ37*Bilans!F37+AK37","v":11.716666666666667},0.2522328427492801,2.955328140879065,null,8.7613385257876022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU37*Bilans!F37+AV37","v":2.7843055555555556},2.6792374213836481,169.1304563238227,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":28.037958018169491},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB37*Bilans!F37+BC37","v":12.01789351851852},0.2459106611591427,2.955328140879065,null,9.062565377639455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W37<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W37<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W37<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W37<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W37<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM37*Bilans!F37+BN37","v":3.5337962962962961},3.4004454926624734,214.6576832975405,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":22.091324946557471},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F37<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F37<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F37<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F37<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.639472222222222},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.2083581034596271},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC37*Bilans!F37+CD37","v":11.832777777777778},0.24975776579099099,2.955328140879065,null,8.8774496368987137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN37*Bilans!F37+CO37","v":2.639472222222222},2.5398694968553457,160.33266913100167,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":29.57645911904968}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R44*Bilans!F44+S44","v":11.912018518518519},0.25734861998117109,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.0655415269308945},null,8.8464769915876236,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC44*Bilans!F44+AD44","v":3.4462962962962962},3.3162473794549268,217.84218737025108,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.571928273548185},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ44*Bilans!F44+AK44","v":11.590666666666666},0.26448362420317167,3.0655415269308945,null,8.5251251397357706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU44*Bilans!F44+AV44","v":2.7265555555555556},2.6236666666666668,172.34699954471549,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":29.794312806195016},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB44*Bilans!F44+BC44","v":11.912018518518519},0.25734861998117109,3.0655415269308945,null,8.8464769915876236,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W44<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W44<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W44<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W44<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W44<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM44*Bilans!F44+BN44","v":3.4462962962962962},3.3162473794549268,217.84218737025108,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.571928273548185},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F44<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F44<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F44<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F44<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.588022222222222},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.2721404091158974},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC44*Bilans!F44+CD44","v":11.685777777777778},0.26233097918056186,3.0655415269308945,null,8.6202362508468831,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN44*Bilans!F44+CO44","v":2.588022222222222},2.4903610062893078,163.59023524982359,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":31.389162120848166}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R61*Bilans!F61+S61","v":11.770291666666667},0.27298183757344496,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.2130758479420729},null,8.5572158187245932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC61*Bilans!F61+AD61","v":3.3291666666666666},3.2035377358490567,221.42946592268754,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":25.675723239415124},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ61*Bilans!F61+AK61","v":11.421999999999999},0.28130588758029007,3.2130758479420729,null,8.208924152057925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU61*Bilans!F61+AV61","v":2.6492500000000003},2.5492783018867926,176.20686235664979,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":32.265268265063511},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB61*Bilans!F61+BC61","v":11.770291666666667},0.27298183757344496,3.2130758479420729,null,8.5572158187245932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W61<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W61<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W61<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W61<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W61<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM61*Bilans!F61+BN61","v":3.3291666666666666},3.2035377358490567,221.42946592268754,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":25.675723239415124},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F61<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F61<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F61<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F61<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F61*BT61+BU61","v":2.5191499999999998},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.3615989889539155},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC61*Bilans!F61+CD61","v":11.488999999999999},0.27966540586143906,3.2130758479420729,null,8.2759241520579252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN61*Bilans!F61+CO61","v":2.5191499999999998},2.4240877358490565,167.55365379098021,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":33.93158881020166}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R71*Bilans!F71+S71","v":12.669483333333334},0.18962981587991873,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.4025117917936991},null,10.266971541539634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC71*Bilans!F71+AD71","v":4.1419166666666669},3.9856179245283023,200.35915169028996,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.009451399851706},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":12.435699999999999},0.19319473707098911,2.4025117917936991,null,10.033188208206299,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.6680000000000001},{"$f":"AU71*Bilans!F71+AV71","v":3.1869083333333332},3.0666476415094337,154.16202245692591,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.507274890942618},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB71*Bilans!F71+BC71","v":12.669483333333334},0.18962981587991873,2.4025117917936991,null,10.266971541539634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W71<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W71<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W71<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W71<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W71<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM71*Bilans!F71+BN71","v":3.7549074074074067},3.6132127882599576,181.63814566293399,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":16.556439391269361},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F71<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F71<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F71<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F71<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392000000000001},{"$f":"Bilans!F71*BT71+BU71","v":2.995555},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.8269793387279671},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC71*Bilans!F71+CD71","v":12.606375},0.19057911507421438,2.4025117917936991,null,10.2038632082063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392000000000001},{"$f":"CN71*Bilans!F71+CO71","v":2.995555},2.8825151886792453,144.90558525037278,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":20.753381897701466}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R77*Bilans!F77+S77","v":12.414200000000001},0.20710469774286799,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.5710391387195122},null,9.8431608612804879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC77*Bilans!F77+AD77","v":3.8769999999999998},3.7306981132075472,202.1652568578003,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.285154601558911},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":12.175599999999999},0.21116323948877364,2.5710391387195122,null,9.6045608612804863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.6680000000000001},{"$f":"AU77*Bilans!F77+AV77","v":3.0110999999999999},2.8974735849056601,157.01310418481361,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":22.255834874379431},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB77*Bilans!F77+BC77","v":12.414200000000001},0.20710469774286799,2.5710391387195122,null,9.8431608612804879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W77<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W77<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W77<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W77<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W77<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM77*Bilans!F77+BN77","v":3.6211111111111105},3.4844654088050309,188.82199068568798,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":18.506624716544806},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F77<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F77<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F77<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F77<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392000000000001},{"$f":"Bilans!F77*BT77+BU77","v":2.8409399999999998},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.9808345452643339},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC77*Bilans!F77+CD77","v":12.3535},0.20812232474355544,2.5710391387195122,null,9.7824608612804873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392000000000001},{"$f":"CN77*Bilans!F77+CO77","v":2.8409399999999998},2.7337347169811319,148.14015084281638,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":23.58886297853665}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R94*Bilans!F94+S94","v":12.118166666666667},0.23526216706993364,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.8509461509146341},null,9.2672205157520331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC94*Bilans!F94+AD94","v":3.6166666666666663},3.4801886792452827,211.24371799355728,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":20.75511691581432},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ94*Bilans!F94+AK94","v":11.835999999999999},0.24087074610633952,2.8509461509146341,null,8.9850538490853644,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU94*Bilans!F94+AV94","v":2.839},2.7318679245283017,165.82145125816842,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":26.440415467486837},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB94*Bilans!F94+BC94","v":12.118166666666667},0.23526216706993364,2.8509461509146341,null,9.2672205157520331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W94<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W94<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W94<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W94<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W94<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM94*Bilans!F94+BN94","v":3.6166666666666663},3.4801886792452827,211.24371799355728,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":20.75511691581432},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F94<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F94<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F94<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F94<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F94*BT94+BU94","v":2.6882000000000001},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.1502016565074231},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC94*Bilans!F94+CD94","v":11.972},0.23813449306002624,2.8509461509146341,null,9.1210538490853654,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN94*Bilans!F94+CO94","v":2.6882000000000001},2.5867584905660377,157.01346434385641,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":27.923643892640101}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.86099999999999999},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R104*Bilans!F104+S104","v":14.568887499999999},9.6862197400863728E-2,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.4111744569359759},null,13.157713043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC104*Bilans!F104+AD104","v":5.2808874999999995},5.0816087264150935,138.30552499845837,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.3735888813496882},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.86099999999999999},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ104*Bilans!F104+AK104","v":14.568887499999999},9.6862197400863728E-2,1.4111744569359759,null,13.157713043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU104*Bilans!F104+AV104","v":5.2808874999999995},5.0816087264150935,138.30552499845837,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.3735888813496882},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.86099999999999999},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB104*Bilans!F104+BC104","v":14.568887499999999},9.6862197400863728E-2,1.4111744569359759,null,13.157713043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W104<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W104<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W104<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W104<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W104<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM104*Bilans!F104+BN104","v":4.1119444444444442},3.9567767295597482,107.69110971468018,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.1854719363082324},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F104<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F104<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F104<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F104<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F104*BT104+BU104","v":3.7526675000000003},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.2566273438889151},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.82100000000000006},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.6099999999999994},{"$f":"CC104*Bilans!F104+CD104","v":14.3433875},9.8385019364217535E-2,1.4111744569359759,null,12.932213043064024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN104*Bilans!F104+CO104","v":4.0173375},3.8657398584905662,105.2133702968477,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":8.3782370422346997}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F116<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F116<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F116<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F116<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F116<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F116<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F116<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F116<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F116<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F116<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F116<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F116<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F116<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F116<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F116<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F116*BT116+BU116","v":3.702279166666667},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.2873402333535324},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F119<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F119<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F119<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F119<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F119<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F119<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F119<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F119<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F119<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F119<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F119<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F119<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F119<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F119<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F119<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F119*BT119+BU119","v":4.0987016666666669},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.0661108764986769},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F136<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F136<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F136<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F136<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F136<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F136<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F136<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F136<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F136<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F136<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F136<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F136<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F136<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F136<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F136<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F136*BT136+BU136","v":4.3177366666666668},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9612988810549481},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F142<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F142<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F142<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F142<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F142<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F142<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F142<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F142<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F142<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F142<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F142<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F142<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F142<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F142<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F142<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F142*BT142+BU142","v":4.1202966666666665},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.0552821260499661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F152<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F152<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F152<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F152<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F152<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F152<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F152<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F152<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F152<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F152<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F152<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F152<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F152<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F152<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F152<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F152*BT152+BU152","v":4.4838125},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8886543746026971},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F169<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F169<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F169<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F169<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F169<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F169<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F169<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F169<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F169<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F169<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F169<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F169<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F169<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F169<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F169<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F169*BT169+BU169","v":4.6874225000000003},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.8066159158947706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F175<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F175<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F175<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F175<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F175<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F175<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F175<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F175<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F175<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F175<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F175<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F175<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F175<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F175<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F175<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F175*BT175+BU175","v":4.295113333333334},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9716294858397034},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F185<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F185<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F185<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F185<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F185<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F185<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F185<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F185<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F185<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F185<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F185<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F185<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F185<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F185<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F185<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F185*BT185+BU185","v":4.8946316666666663},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.730134700572959},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F201<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F201<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F201<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F201<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F201<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F201<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F201<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F201<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F201<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F201<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F201<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F201<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F201<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F201<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F201<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F201*BT201+BU201","v":4.7604341666666663},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7789075106468593},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F211<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F211<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F211<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F211<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F211<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F211<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F211<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.19500000000000012},{"$f":"IF(Bilans!F211<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F211<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F211<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F211<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F211<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F211<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F211<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F211<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":1.0079999999999973},{"$f":"Bilans!F211*BT211+BU211","v":5.2500625000000003},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.6130040533847465},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F217<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F217<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F217<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F217<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F217<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F217<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F217<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F217<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F217<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F217<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F217<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F217<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F217<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F217<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F217<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F217*BT217+BU217","v":4.4910108333333323},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8856271800034456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F234<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F234<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F234<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F234<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F234<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F234<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F234<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.19500000000000012},{"$f":"IF(Bilans!F234<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F234<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F234<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F234<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F234<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F234<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F234<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F234<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":1.0079999999999973},{"$f":"Bilans!F234*BT234+BU234","v":5.7749375000000009},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4664006481495693},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F244<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F244<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F244<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F244<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F244<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F244<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F244<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F244<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F244<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F244<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F244<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F244<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F244<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F244<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F244<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F244*BT244+BU244","v":4.1593733333333329},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.0359730695865861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.86099999999999999},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R250*Bilans!F250+S250","v":15.756350000000001},7.7312020007367796E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.2181552464430896},null,14.538194753556912,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC250*Bilans!F250+AD250","v":5.5856833333333338},5.3749028301886801,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.86099999999999999},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ250*Bilans!F250+AK250","v":15.756350000000001},7.7312020007367796E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":14.538194753556912},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU250*Bilans!F250+AV250","v":5.5856833333333338},5.3749028301886801,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.86099999999999999},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB250*Bilans!F250+BC250","v":15.756350000000001},7.7312020007367796E-2,1.2181552464430896,null,{"$f":"BD250-BF250","v":14.538194753556912},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W250<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W250<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W250<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W250<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W250<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM250*Bilans!F250+BN250","v":4.2651851851851852},4.1042348008385741,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F250<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F250<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F250<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F250<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F250*BT250+BU250","v":3.9228566666666671},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.158725850215427},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.82100000000000006},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.6099999999999994},{"$f":"CC250*Bilans!F250+CD250","v":15.475683333333334},7.8714149172287889E-2,1.2181552464430896,null,{"$f":"CE250-CG250","v":14.257528086890245},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN250*Bilans!F250+CO250","v":4.2062833333333334},4.0475556603773581,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A13'!$C$39+'151.A13'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W260<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W260<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W260<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W260<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W260<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.1032407407407412},2.0238731656184492,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F260<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F260<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F260<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F260<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F260*BT260+BU260","v":4.7758591666666668},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.7731620212188532},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.86099999999999999},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R277*Bilans!F277+S277","v":17.890912499999999},4.8694396065202754E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A13'!$C$39+'151.A13'!$C$40)","v":0.87118717924288669},null,17.019725320757111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC277*Bilans!F277+AD277","v":6.1335791666666655},5.9021233490566027,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.86099999999999999},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ277*Bilans!F277+AK277","v":17.890912499999999},4.8694396065202754E-2,0.87118717924288669,null,17.019725320757111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU277*Bilans!F277+AV277","v":6.1335791666666655},5.9021233490566027,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.86099999999999999},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB277*Bilans!F277+BC277","v":17.890912499999999},4.8694396065202754E-2,0.87118717924288669,null,17.019725320757111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W277<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W277<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W277<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W277<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W277<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM277*Bilans!F277+BN277","v":4.5406481481481471},4.3693029350104808,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F277<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F277<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F277<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F277<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F277*BT277+BU277","v":4.2287858333333332},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.0025540253827598},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.82100000000000006},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.6099999999999994},{"$f":"CC277*Bilans!F277+CD277","v":17.511079166666665},4.9750627642712111E-2,0.87118717924288669,null,16.639891987423777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN277*Bilans!F277+CO277","v":4.5459291666666664},4.3743846698113202,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.86099999999999999},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R286*Bilans!F286+S286","v":16.021825},7.3337645080778349E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.1750029153963415},null,14.846822084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC286*Bilans!F286+AD286","v":5.6538249999999994},5.4404731132075463,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.86099999999999999},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ286*Bilans!F286+AK286","v":16.021825},7.3337645080778349E-2,1.1750029153963415,null,14.846822084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU286*Bilans!F286+AV286","v":5.6538249999999994},5.4404731132075463,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.86099999999999999},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB286*Bilans!F286+BC286","v":16.021825},7.3337645080778349E-2,1.1750029153963415,null,14.846822084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W286<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W286<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W286<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W286<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W286<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM286*Bilans!F286+BN286","v":4.2994444444444442},4.1372012578616353,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F286<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F286<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F286<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F286<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F286*BT286+BU286","v":3.9609050000000003},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1379891951519299},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.82100000000000006},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.6099999999999994},{"$f":"CC286*Bilans!F286+CD286","v":15.728825000000001},7.4703794809614921E-2,1.1750029153963415,null,14.553822084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN286*Bilans!F286+CO286","v":4.2485249999999999},4.088203301886792,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"R292*Bilans!F292+S292","v":13.808166666666667},0.11904890783158546,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.6438471608231706},null,12.164319505843496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.999999999999978E-2},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.3400000000000016},{"$f":"AC292*Bilans!F292+AD292","v":5.0579999999999998},4.867132075471698,158.80336083202945,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.9773819788019944},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21333333333333351},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.686666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":13.601333333333335},0.1208592658187803,1.6438471608231706,null,11.957486172510164,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":8.0000000000000071E-2},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.1299999999999994},{"$f":"AU292*Bilans!F292+AV292","v":3.8480000000000003},3.702792452830189,120.81362840681088,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.485862278789108},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"BB292*Bilans!F292+BC292","v":13.808166666666667},0.11904890783158546,1.6438471608231706,null,12.164319505843496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W292<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W292<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W292<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W292<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W292<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.3400000000000016},{"$f":"BM292*Bilans!F292+BN292","v":5.3372222222222243},5.1358176100628947,167.56995381500238,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.5600371070890873},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F292<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F292<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":7.8666666666666732E-2},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F292<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F292<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F292*BT292+BU292","v":3.5933666666666673},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.3566679603222385},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21333333333333351},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.686666666666666},{"$f":"CC292*Bilans!F292+CD292","v":13.601333333333335},0.1208592658187803,1.6438471608231706,null,11.957486172510164,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":8.0000000000000071E-2},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":3.1299999999999994},{"$f":"CN292*Bilans!F292+CO292","v":3.8480000000000003},3.702792452830189,120.81362840681088,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":10.485862278789108}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"R309*Bilans!F309+S309","v":13.493},0.13764739180478408,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.8572762576219515},null,11.635723742378049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.999999999999978E-2},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.3400000000000016},{"$f":"AC309*Bilans!F309+AD309","v":4.9359999999999999},4.749735849056604,178.54743614910265,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.4180645926394444},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21333333333333351},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.686666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":13.276},0.13989727761539256,1.8572762576219515,null,11.418723742378049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":8.0000000000000071E-2},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.1299999999999994},{"$f":"AU309*Bilans!F309+AV309","v":3.726},3.5853962264150945,134.7787169958583,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.476534307372059},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"BB309*Bilans!F309+BC309","v":13.493},0.13764739180478408,1.8572762576219515,null,11.635723742378049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W309<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W309<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W309<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W309<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W309<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.3400000000000016},{"$f":"BM309*Bilans!F309+BN309","v":5.1677777777777791},4.9727672955974853,186.93141669581232,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.9956590295294472},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F309<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F309<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":7.8666666666666732E-2},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F309<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F309<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F309*BT309+BU309","v":3.4734000000000003},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.4380641714237505},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21333333333333351},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.686666666666666},{"$f":"CC309*Bilans!F309+CD309","v":13.276},0.13989727761539256,1.8572762576219515,null,11.418723742378049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":8.0000000000000071E-2},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":3.1299999999999994},{"$f":"CN309*Bilans!F309+CO309","v":3.726},3.5853962264150945,134.7787169958583,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":12.476534307372059}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"R315*Bilans!F315+S315","v":14.009666666666664},0.10759659942264028,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.5073924923780493},null,12.502274174288615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.999999999999978E-2},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.3400000000000016},{"$f":"AC315*Bilans!F315+AD315","v":5.1359999999999992},4.942188679245282,145.56939509986196,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.0921578907377887},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21333333333333351},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.686666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":13.809333333333333},0.10915751368963378,1.5073924923780493,null,12.301940840955284,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":8.0000000000000071E-2},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.1299999999999994},{"$f":"AU315*Bilans!F315+AV315","v":3.9260000000000002},3.7778490566037739,111.2744246810861,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.2779732365841259},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"BB315*Bilans!F315+BC315","v":14.009666666666664},0.10759659942264028,1.5073924923780493,null,12.502274174288615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W315<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W315<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W315<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W315<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W315<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.3400000000000016},{"$f":"BM315*Bilans!F315+BN315","v":5.4455555555555568},5.2400628930817623,154.34311296824674,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.6890003334312063},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F315<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F315<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":7.8666666666666732E-2},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F315<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F315<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F315*BT315+BU315","v":3.670066666666667},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.3074164210522756},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21333333333333351},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.686666666666666},{"$f":"CC315*Bilans!F315+CD315","v":13.809333333333333},0.10915751368963378,1.5073924923780493,null,12.301940840955284,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":8.0000000000000071E-2},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":3.1299999999999994},{"$f":"CN315*Bilans!F315+CO315","v":3.9260000000000002},3.7778490566037739,111.2744246810861,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":9.2779732365841259}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R325*Bilans!F325+S325","v":12.943316666666668},0.17165140669130527,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.2217385130843499},null,10.721578153582318,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":4.4260833333333327},4.2590613207547161,196.20061967004145,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.871215158844494},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":12.714699999999999},0.17473778485409408,2.2217385130843499,null,10.492961486915648,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.6680000000000001},{"$f":"AU325*Bilans!F325+AV325","v":3.3754916666666666},3.2481146226415092,149.62970798660842,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.877266045976206},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB325*Bilans!F325+BC325","v":12.943316666666668},0.17165140669130527,2.2217385130843499,null,10.721578153582318,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W325<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W325<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W325<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W325<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W325<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.8984259259259253},3.7513155136268339,172.81047933374242,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.613352152068424},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F325<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F325<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F325<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F325<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392000000000001},{"$f":"Bilans!F325*BT325+BU325","v":3.1614049999999998},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.6786735938683139},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC325*Bilans!F325+CD325","v":12.877625},0.17252703919273546,2.2217385130843499,null,10.65588648691565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392000000000001},{"$f":"CN325*Bilans!F325+CO325","v":3.1614049999999998},3.0421066981132072,140.139616296116,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":18.020174857162864}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R342*Bilans!F342+S342","v":12.254851851851852},0.22102756680594254,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.708660086382114},null,9.5461917654697377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC342*Bilans!F342+AD342","v":3.7296296296296294},3.5888888888888886,205.96650840108398,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":19.029331964056482},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ342*Bilans!F342+AK342","v":11.998666666666667},0.22574675683815817,2.708660086382114,null,9.2900065802845528,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU342*Bilans!F342+AV342","v":2.9135555555555559},2.8036100628930822,160.89931827090047,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":24.35936400453166},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB342*Bilans!F342+BC342","v":12.254851851851852},0.22102756680594254,2.708660086382114,null,9.5461917654697377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W342<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W342<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W342<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W342<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W342<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM342*Bilans!F342+BN342","v":3.7296296296296294},3.5888888888888886,205.96650840108398,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":19.029331964056482},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F342<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F342<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F342<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F342<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F342*BT342+BU342","v":2.7546222222222223},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.074240825005619},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC342*Bilans!F342+CD342","v":12.161777777777777},0.22271909057008321,2.708660086382114,null,9.4531176913956632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN342*Bilans!F342+CO342","v":2.7546222222222223},2.6506742138364783,152.12232243325664,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":25.764825300780469}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R352*Bilans!F352+S352","v":12.021254629629631},0.24555085090295359,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.9518293032266261},null,9.0694253264030049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC352*Bilans!F352+AD352","v":3.5365740740740739},3.4031184486373163,214.54951959145063,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":22.045521514436508},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ352*Bilans!F352+AK352","v":11.720666666666666},0.25184824269608891,2.9518293032266261,null,8.7688373634400403,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU352*Bilans!F352+AV352","v":2.7861388888888889},2.6810015723270442,169.02367873707627,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":27.983393128147686},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB352*Bilans!F352+BC352","v":12.021254629629631},0.24555085090295359,2.9518293032266261,null,9.0694253264030049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W352<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W352<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W352<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W352<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W352<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM352*Bilans!F352+BN352","v":3.5365740740740739},3.4031184486373163,214.54951959145063,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":22.045521514436508},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F352<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F352<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F352<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F352<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.6411055555555554},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.2063739653305667},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC352*Bilans!F352+CD352","v":11.837444444444444},0.24936373024432484,2.9518293032266261,null,8.8856151412178175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN352*Bilans!F352+CO352","v":2.6411055555555554},2.5414411949685531,160.22509815042184,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":29.520069606229104}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R358*Bilans!F358+S358","v":12.283421296296297},0.21809232963002997,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.6789199663363821},null,9.6045013299599145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC358*Bilans!F358+AD358","v":3.7532407407407407},3.6116090146750524,204.7725934984916,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":18.681740510910476},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ358*Bilans!F358+AK358","v":12.032666666666666},0.22263726242476445,2.6789199663363821,null,9.3537467003302837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU358*Bilans!F358+AV358","v":2.9291388888888892},2.81860534591195,159.81052333900908,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":23.937775658051319},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB358*Bilans!F358+BC358","v":12.283421296296297},0.21809232963002997,2.6789199663363821,null,9.6045013299599145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W358<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W358<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W358<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W358<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W358<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM358*Bilans!F358+BN358","v":3.7532407407407407},3.6116090146750524,204.7725934984916,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":18.681740510910476},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F358<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F358<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F358<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F358<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.7685055555555556},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.0588243090319205},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC358*Bilans!F358+CD358","v":12.201444444444444},0.21955760881705663,2.6789199663363821,null,9.5225244781080622,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN358*Bilans!F358+CO358","v":2.7685055555555556},2.6640336477987421,151.04654933864089,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":25.326685529957537}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R369*Bilans!F369+S369","v":12.355016666666668},0.21125908308541994,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.6101094925050816},null,9.744907174161586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC369*Bilans!F369+AD369","v":3.8155833333333331},3.6715990566037733,202.29866033271978,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.85786226466454},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":12.1153},0.21543911355930778,2.6101094925050816,null,9.5051905074949179,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.6680000000000001},{"$f":"AU369*Bilans!F369+AV369","v":2.9703416666666667},2.8582533018867924,157.48473756231022,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":22.9395030176718},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB369*Bilans!F369+BC369","v":12.355016666666668},0.21125908308541994,2.6101094925050816,null,9.744907174161586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W369<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W369<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W369<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W369<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W369<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM369*Bilans!F369+BN369","v":3.5900925925925922},3.4546174004192869,190.34335211791176,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":18.979499795243488},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F369<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F369<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F369<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F369<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392000000000001},{"$f":"Bilans!F369*BT369+BU369","v":2.8050950000000001},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.0189252389039427},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC369*Bilans!F369+CD369","v":12.294874999999999},0.21229247898047615,2.6101094925050816,null,9.6847655074949177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392000000000001},{"$f":"CN369*Bilans!F369+CO369","v":2.8050950000000001},2.699242358490566,148.72351381990799,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":24.290857039072211}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R370*Bilans!F370+S370","v":12.178666666666667},0.22892219234487068,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.7879670731707318},null,9.3906995934959347,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC370*Bilans!F370+AD370","v":3.6666666666666665},3.5283018867924527,208.99663874827428,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.978127893569845},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ370*Bilans!F370+AK370","v":11.907999999999999},0.23412555199619853,2.7879670731707318,null,9.1200329268292677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU370*Bilans!F370+AV370","v":2.8720000000000003},2.7636226415094343,163.70136722319376,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":25.505966437937357},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB370*Bilans!F370+BC370","v":12.178666666666667},0.22892219234487068,2.7879670731707318,null,9.3906995934959347,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W370<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W370<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W370<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W370<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W370<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM370*Bilans!F370+BN370","v":3.6666666666666665},3.5283018867924527,208.99663874827428,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.978127893569845},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F370<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F370<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F370<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F370<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F370*BT370+BU370","v":2.7176},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.1161216120927495},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC370*Bilans!F370+CD370","v":12.055999999999999},0.23125141615550199,2.7879670731707318,null,9.2680329268292674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":6.5333333333333396E-2},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN370*Bilans!F370+CO370","v":2.7176},2.6150490566037736,154.90070876244823,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":26.95508375395794}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R371*Bilans!F371+S371","v":12.461016666666668},0.20384634796703058,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.5401327394563009},null,9.920883927210367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC371*Bilans!F371+AD371","v":3.925583333333333},3.777448113207547,201.98365166267831,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.844811899427718},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.667999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":12.2233},0.2078107171922722,2.5401327394563009,null,9.6831672605436996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.14599999999999999},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.6680000000000001},{"$f":"AU371*Bilans!F371+AV371","v":3.0433416666666666},2.9284985849056602,156.58953355310629,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.727995108073131},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB371*Bilans!F371+BC371","v":12.461016666666668},0.20384634796703058,2.5401327394563009,null,9.920883927210367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W371<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W371<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W371<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W371<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W371<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM371*Bilans!F371+BN371","v":3.6456481481481475},3.5080765199161421,187.5801029079102,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":18.138259688916449},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F371<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F371<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F371<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F371<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392000000000001},{"$f":"Bilans!F371*BT371+BU371","v":2.8692950000000002},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.9513772871117316},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC371*Bilans!F371+CD371","v":12.399875},0.20485147950735802,2.5401327394563009,null,9.8597422605436993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.12839999999999999},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392000000000001},{"$f":"CN371*Bilans!F371+CO371","v":2.8692950000000002},2.7610197169811324,147.63428326086517,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":23.045979184966498}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9917126544557657},{"$f":"SUM(AF7:AF372)/229","v":3.8431885975163174},{"$f":"SUM(AG7:AG372)/Z373","v":3.6077778460174414},{"$f":"SUM(AH7:AH372)","v":3722.186240817924},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.321628292333819},{"$f":"SUM(AX7:AX372)/229","v":3.1983371653758477},{"$f":"SUM(AY7:AY372)/AR373","v":2.8771884354533386},{"$f":"SUM(AZ7:AZ372)","v":4686.605823355294},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10809.530197998298},{"$f":"SUM(BK7:BK372)","v":38.820678099265386},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7145841015688159},{"$f":"SUM(BP7:BP372)/229","v":3.5730368981901064},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3768668286649404},{"$f":"SUM(BR7:BR372)","v":4172.6288298930167},null,null,null,{"$f":"SUM(BV7:BV372)","v":1313.7905878856945},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":918.35016346992131},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(CK7:CK372)","v":10848.350876097564},{"$f":"SUM(CL7:CL372)","v":38.820678099265386},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.9622542463367281},{"$f":"SUM(CQ7:CQ372)/229","v":2.8468568606712239},{"$f":"SUM(CR7:CR372)/CK373","v":2.6595666543191192},{"$f":"SUM(CS7:CS372)","v":5153.6597298967445}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.5994262681799851},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A16","index":38,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45","VTS70"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4625.3002676990736},null,null,"COP",{"$f":"K13","v":3.6087490347011388},{"$f":"L13","v":3.2073745144822801},{"$f":"M13","v":3.427738563967424},{"$f":"N13","v":3.1250557806877852},null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU",null,null,null,null,null,null,null,null,"V70stC  /  V55stC"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99968867239041659},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99968867239041659},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99667751703023588},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.99668749150793734},null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.6087490347011388},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.1132760958341166E-4},{"$f":"1-L3","v":3.1132760958341166E-4},{"$f":"1-M3","v":3.3224829697641178E-3},{"$f":"1-N3","v":3.3125084920626602E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.99968867239041659},null,null,"COP-Inst",{"$f":"K14","v":3.6090604592657876},{"$f":"L14","v":3.2076859390469283},{"$f":"M14","v":3.4310721226290699},{"$f":"N14","v":3.1283792983603615}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.1132760958341166E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.6090604592657876},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R7*Bilans!F7+S7","v":13.786},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.18641178438285455},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":11.216127140497967},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC7*Bilans!F7+AD7","v":3.8788333333333327},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.7324622641509428},{"$f":"AF7*Z7","v":202.15962393557291},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.2683376214246},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.25400000000000028},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ7*Bilans!F7+AK7","v":13.711016666666666},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.18743124029232208},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":11.141143807164633},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU7*Bilans!F7+AV7","v":3.3315999999999995},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.2058792452830183},{"$f":"AX7*AR7","v":173.63855191090656},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":20.104755546054683},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB7*Bilans!F7+BC7","v":13.786},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.18641178438285455},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":11.216127140497967},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W7<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W7<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W7<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W7<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W7<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM7*Bilans!F7+BN7","v":3.6167962962962958},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4803134171907755},{"$f":"BP7*BJ7","v":188.50260278713503},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":18.51942937616538},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F7<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F7<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F7<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F7<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8180000000000001},{"$f":"Bilans!F7*BT7+BU7","v":2.9972333333333334},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.8253963409666434},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC7*Bilans!F7+CD7","v":13.8002},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":0.18621997213823224},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"CE7-CG7","v":11.230327140497968},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8180000000000001},{"$f":"CN7*Bilans!F7+CO7","v":2.9972333333333334},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.8841301886792454},{"$f":"CQ7*CK7","v":156.21180686129776},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":22.347610655572062}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R8*Bilans!F8+S8","v":13.297296296296297},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.22615330959380933},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":10.290068730239387},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC8*Bilans!F8+AD8","v":3.4987407407407405},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.3667127882599579},{"$f":"AF8*Z8","v":216.59163707153448},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":22.739269454541137},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ8*Bilans!F8+AK8","v":13.168111111111111},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.22837197686761954},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":10.160883545054201},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU8*Bilans!F8+AV8","v":3.0432962962962962},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.9284549266247377},{"$f":"AX8*AR8","v":188.39707647757837},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":26.142314355689894},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB8*Bilans!F8+BC8","v":13.297296296296297},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.22615330959380933},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":10.290068730239387},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W8<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W8<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W8<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W8<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W8<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM8*Bilans!F8+BN8","v":3.4987407407407405},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.3667127882599579},{"$f":"BP8*BJ8","v":216.59163707153448},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":22.739269454541137},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F8<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F8<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F8<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F8<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F8*BT8+BU8","v":2.7455925925925926},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.0843513039299064},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC8*Bilans!F8+CD8","v":13.152851851851851},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":0.22863692223778137},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"CE8-CG8","v":10.145624285794941},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN8*Bilans!F8+CO8","v":2.7455925925925926},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.6419853249475893},{"$f":"CQ8*CK8","v":169.96755073518435},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":28.976916921297203}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":2996.0855165852972},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R9*Bilans!F9+S9","v":13.182064814814815},0.23653533308478747,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.1180240917174795},null,10.064040723097335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC9*Bilans!F9+AD9","v":3.4125370370370365},3.2837620545073372,219.71603851654137,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":24.247410297091193},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ9*Bilans!F9+AK9","v":13.038805555555555},0.23913418130458708,3.1180240917174795,null,9.9207814638380754,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU9*Bilans!F9+AV9","v":2.9755648148148146},2.8632793501048215,191.58160229902336,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":27.808228299744361},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB9*Bilans!F9+BC9","v":13.182064814814815},0.23653533308478747,3.1180240917174795,null,10.064040723097335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W9<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W9<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W9<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W9<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W9<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM9*Bilans!F9+BN9","v":3.4125370370370365},3.2837620545073372,219.71603851654137,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":24.247410297091193},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F9<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F9<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F9<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F9<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F9*BT9+BU9","v":2.6813796296296299},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.1582145248835816},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC9*Bilans!F9+CD9","v":12.984842592592592},0.24012798534009225,3.1180240917174795,null,9.8668185008751124,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN9*Bilans!F9+CO9","v":2.6813796296296299},2.5801954926624742,172.64050282446186,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":30.85918337586768}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R10*Bilans!F10+S10","v":12.445189814814816},0.30747130202716966,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.826538716336382},null,8.6186510984784341,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC10*Bilans!F10+AD10","v":2.8612870370370365},2.75331394129979,229.58904508119855,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":36.040155447068187},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ10*Bilans!F10+AK10","v":12.211930555555556},0.31334429056309859,3.826538716336382,null,8.3853918392191744,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU10*Bilans!F10+AV10","v":2.5424398148148146},2.4464986897274632,204.00481381420977,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":40.559949145150973},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB10*Bilans!F10+BC10","v":12.445189814814816},0.30747130202716966,3.826538716336382,null,8.6186510984784341,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W10<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W10<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W10<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W10<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W10<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM10*Bilans!F10+BN10","v":2.8612870370370365},2.75331394129979,229.58904508119855,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":36.040155447068187},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F10<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F10<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F10<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F10<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F10*BT10+BU10","v":2.2707546296296299},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.729320633116791},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC10*Bilans!F10+CD10","v":11.910467592592592},0.32127527207380163,3.826538716336382,null,8.0839288762562109,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN10*Bilans!F10+CO10","v":2.2707546296296299},2.1850657756813421,182.20485406813424,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":45.412757612792127}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.62084153340912},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R11*Bilans!F11+S11","v":12.545259259259261},0.29734903072179053,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.7303206808943088},null,8.8149385783649521,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC11*Bilans!F11+AD11","v":2.9361481481481477},2.8253501048218026,229.27399110129366,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":34.178831399777756},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ11*Bilans!F11+AK11","v":12.324222222222222},0.30268203653193154,3.7303206808943088,null,8.593901541327913,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU11*Bilans!F11+AV11","v":2.6012592592592592},2.503098532494759,203.12363755749863,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":38.579050574490715},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB11*Bilans!F11+BC11","v":12.545259259259261},0.29734903072179053,3.7303206808943088,null,8.8149385783649521,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W11<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W11<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W11<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W11<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W11<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM11*Bilans!F11+BN11","v":2.9361481481481477},2.8253501048218026,229.27399110129366,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":34.178831399777756},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F11<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F11<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F11<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F11<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F11*BT11+BU11","v":2.3265185185185189},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.63993324171593},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC11*Bilans!F11+CD11","v":12.05637037037037},0.30940660964280858,3.7303206808943088,null,8.3260496894760614,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN11*Bilans!F11+CO11","v":2.3265185185185189},2.2387253668763107,181.67005178135713,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":43.134886622019557}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55","COP PC70",null,null,null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R12*Bilans!F12+S12","v":12.407587962962964},0.31131702500183855,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.8626933720782524},null,8.5448945908847111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC12*Bilans!F12+AD12","v":2.8331574074074068},2.7262458071278819,229.6241040411617,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":36.764986839211538},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ12*Bilans!F12+AK12","v":12.169736111111112},0.31740157196601559,3.8626933720782524,null,8.3070427390328589,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU12*Bilans!F12+AV12","v":2.5203379629629623},2.4252308700209637,204.27045285700768,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":41.32818547648035},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB12*Bilans!F12+BF8","v":2.0059266401309852},1,3.8626933720782524,null,-1.8567667319472672,0.48069224064458094,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":43.73984864161509},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":40.487370870580044},null,{"$f":"IF(Bilans!W12<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W12<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W12<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W12<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W12<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W12<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM12*Bilans!F12+BN12","v":2.8331574074074068},2.0847762054507335,91.187795678055721,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":73.146881332101088},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F12<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F12<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F12<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F12<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F12*BT12+BU12","v":2.2498009259259257},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.7640539638137187},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC12*Bilans!F12+CD12","v":11.855643518518518},0.32581051935685518,3.8626933720782524,null,7.9929501464402648,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":40.487370870580044},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN12*Bilans!F12+CO12","v":2.2498009259259257},2.1649027777777774,182.34374148644986,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":94.477843114969801}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3473.1171428446842},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.6087490347011388},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.2073745144822801},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.427738563967424},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.1250557806877852},null,null,null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R13*Bilans!F13+S13","v":12.456712962962964},0.3062974217287236,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.8154590637703252},null,8.6412538991926393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC13*Bilans!F13+AD13","v":2.8699074074074069},2.7616090146750518,229.56918957406555,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":35.820874082759232},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ13*Bilans!F13+AK13","v":12.224861111111112},0.31210653676077144,3.8154590637703252,null,8.4094020473407873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU13*Bilans!F13+AV13","v":2.5492129629629625},2.4530162473794546,203.91624916142558,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":40.327188572911837},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB13*Bilans!F13+BC13","v":12.456712962962964},0.3062974217287236,3.8154590637703252,null,8.6412538991926393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W13<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W13<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W13<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W13<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W13<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM13*Bilans!F13+BN13","v":2.8699074074074069},2.7616090146750518,229.56918957406555,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":35.820874082759232},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F13<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F13<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F13<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F13<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F13*BT13+BU13","v":2.2771759259259259},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.7188045054445751},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC13*Bilans!F13+CD13","v":11.927268518518519},0.31989378438544969,3.8154590637703252,null,8.1118094547481938,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN13*Bilans!F13+CO13","v":2.2771759259259259},2.1912447589098534,182.15550455847014,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":45.144773708301869}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.6090604592657876},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.2076859390469283},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4310721226290699},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.1283792983603615},null,null,null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R14*Bilans!F14+S14","v":12.876398148148148},0.26497522174033217,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.4119264545223578},null,9.4644716936257893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC14*Bilans!F14+AD14","v":3.1838703703703701},3.0637243186582808,225.93307955473745,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":28.643587822483166},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ14*Bilans!F14+AK14","v":12.695805555555555},0.26874438487515534,3.4119264545223578,null,9.2838791010331967,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU14*Bilans!F14+AV14","v":2.7958981481481477},2.6903925576519914,198.40188363542467,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":32.618309300540858},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB14*Bilans!F14+BC14","v":12.876398148148148},0.26497522174033217,3.4119264545223578,null,9.4644716936257893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W14<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W14<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W14<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W14<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W14<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM14*Bilans!F14+BN14","v":3.1838703703703701},3.0637243186582808,225.93307955473745,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":28.643587822483166},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F14<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F14<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F14<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F14<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F14*BT14+BU14","v":2.5110462962962963},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.3724476149698246},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC14*Bilans!F14+CD14","v":12.539175925925926},0.27210133063592151,3.4119264545223578,null,9.1272494714035695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN14*Bilans!F14+CO14","v":2.5110462962962963},2.4162898322851154,178.18829180559393,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":36.318514200084124}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.1235200052055072},null,null,null,null,{"$f":"F11","v":3.62084153340912},{"$f":"F15","v":3.1235200052055072},{"$f":"F28","v":3.3964444246123007},null,null,null,null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R15*Bilans!F15+S15","v":12.534949074074074},0.29838446348208786,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.7402340542428862},null,8.7947150198311874,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC15*Bilans!F15+AD15","v":2.9284351851851849},2.8179281970649894,229.32134715820422,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":34.366206887563465},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ15*Bilans!F15+AK15","v":12.312652777777778},0.30377158535594911,3.7402340542428862,null,8.5724187235348914,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU15*Bilans!F15+AV15","v":2.595199074074074},2.4972670335429767,203.22612937487855,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":38.778994041835034},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB15*Bilans!F15+BC15","v":12.534949074074074},0.29838446348208786,3.7402340542428862,null,8.7947150198311874,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W15<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W15<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W15<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W15<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W15<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM15*Bilans!F15+BN15","v":2.9284351851851849},2.8179281970649894,229.32134715820422,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":34.366206887563465},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F15<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F15<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F15<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F15<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F15*BT15+BU15","v":2.3207731481481484},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.6489443613998032},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC15*Bilans!F15+CD15","v":12.041337962962963},0.31061615127381925,3.7402340542428862,null,8.3011039087200764,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN15*Bilans!F15+CO15","v":2.3207731481481484},2.2331968029350109,181.73624858569826,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":43.364518204288494}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.5581625602595972},{"$f":"F19","v":3.5581625602595972},{"$f":"F19","v":3.5581625602595972},null,null,null,null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R16*Bilans!F16+S16","v":13.34824074074074},0.22162050388361521,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.9582438389227641},null,10.389996901817977,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC16*Bilans!F16+AD16","v":3.5368518518518512},3.4033857442348001,215.07405677762438,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.095947917079055},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ16*Bilans!F16+AK16","v":13.225277777777778},0.22368103631769864,2.9582438389227641,null,10.267033938855015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU16*Bilans!F16+AV16","v":3.0732407407407405},2.9572693920335427,186.88211473129829,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":25.429213296875229},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB16*Bilans!F16+BC16","v":13.34824074074074},0.22162050388361521,2.9582438389227641,null,10.389996901817977,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W16<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W16<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W16<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W16<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W16<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM16*Bilans!F16+BN16","v":3.5368518518518512},3.4033857442348001,215.07405677762438,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.095947917079055},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F16<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F16<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F16<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F16<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F16*BT16+BU16","v":2.7739814814814818},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.0527860944841669},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC16*Bilans!F16+CD16","v":13.22712962962963},0.22364972006444284,2.9582438389227641,null,10.268885790706866,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN16*Bilans!F16+CO16","v":2.7739814814814818},2.6693029350104824,168.68432030475029,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":28.172536417656978}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":728.81881309107416},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R17*Bilans!F17+S17","v":13.269398148148149},0.22865030909351147,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.0340519880589429},null,10.235346160089206,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC17*Bilans!F17+AD17","v":3.4778703703703697},3.3466299790356389,217.38728842358236,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":23.097539183416121},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ17*Bilans!F17+AK17","v":13.136805555555556},0.23095812564385884,3.0340519880589429,null,10.102753567496613,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU17*Bilans!F17+AV17","v":3.0268981481481481},2.9126755765199159,189.19888054660737,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":26.538800852489036},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB17*Bilans!F17+BC17","v":13.269398148148149},0.22865030909351147,3.0340519880589429,null,10.235346160089206,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W17<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W17<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W17<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W17<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W17<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM17*Bilans!F17+BN17","v":3.4778703703703697},3.3466299790356389,217.38728842358236,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":23.097539183416121},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F17<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F17<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F17<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F17<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F17*BT17+BU17","v":2.7300462962962966},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.1019151962777447},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC17*Bilans!F17+CD17","v":13.112175925925925},0.23139195242643842,3.0340519880589429,null,10.078123937866982,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN17*Bilans!F17+CO17","v":2.7300462962962966},2.6270256813417192,170.64389940430539,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":29.424499966704293}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4625.3002676990736},null,null,null,null,null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R18*Bilans!F18+S18","v":13.243319444444445},0.23099397428777238,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.0591269912347561},null,10.18419245320969,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC18*Bilans!F18+AD18","v":3.4583611111111106},3.327856918238993,218.10839175931889,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.436353819079923},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ18*Bilans!F18+AK18","v":13.107541666666666},0.23338678365709992,3.0591269912347561,null,10.048414675431911,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU18*Bilans!F18+AV18","v":3.0115694444444441},2.8979253144654087,189.93059055890475,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":26.913334103473812},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB18*Bilans!F18+BC18","v":13.243319444444445},0.23099397428777238,3.0591269912347561,null,10.18419245320969,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W18<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W18<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W18<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W18<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W18<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM18*Bilans!F18+BN18","v":3.4583611111111106},3.327856918238993,218.10839175931889,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.436353819079923},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F18<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F18<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F18<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F18<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F18*BT18+BU18","v":2.7155138888888892},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.1185154779260849},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC18*Bilans!F18+CD18","v":13.074152777777778},0.23398280892314291,3.0591269912347561,null,10.015025786543022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN18*Bilans!F18+CO18","v":2.7155138888888892},2.6130416666666672,171.25926069512201,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":29.847527190262412}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.5581625602595972},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":4973.7058271521864},null,null,null,null,null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R19*Bilans!F19+S19","v":13.174180555555555},0.23725232043468761,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.1256049066310974},null,10.048575648924459,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC19*Bilans!F19+AD19","v":3.4066388888888883},3.2780864779874208,219.91418918223656,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":24.353388686485964},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ19*Bilans!F19+AK19","v":13.029958333333333},0.23987835008153113,3.1256049066310974,null,9.9043534267022366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU19*Bilans!F19+AV19","v":2.9709305555555554},2.8588199685534592,191.78721477427524,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":27.924988290443526},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB19*Bilans!F19+BC19","v":13.174180555555555},0.23725232043468761,3.1256049066310974,null,10.048575648924459,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W19<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W19<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W19<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W19<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W19<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM19*Bilans!F19+BN19","v":3.4066388888888883},3.2780864779874208,219.91418918223656,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":24.353388686485964},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F19<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F19<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F19<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F19<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F19*BT19+BU19","v":2.6769861111111113},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1633978442676227},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC19*Bilans!F19+CD19","v":12.973347222222221},0.24092509458755615,3.1256049066310974,null,9.8477423155911232,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN19*Bilans!F19+CO19","v":2.6769861111111113},2.5759677672955976,172.8117506076853,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":30.991270605126534}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5232.3470080108427},null,null,null,null,null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R20*Bilans!F20+S20","v":12.727810185185186},0.2792935789379779,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.5547956586636182},null,9.1730145265215679,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC20*Bilans!F20+AD20","v":3.0727129629629624},2.9567615303983223,227.86881297934244,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":31.016961659412384},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ20*Bilans!F20+AK20","v":12.529069444444445},0.28372383714736782,3.5547956586636182,null,8.9742737857808272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU20*Bilans!F20+AV20","v":2.7085601851851848},2.6063503668763102,200.86366729357778,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":35.187041692442776},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB20*Bilans!F20+BC20","v":12.727810185185186},0.2792935789379779,3.5547956586636182,null,9.1730145265215679,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W20<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W20<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W20<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W20<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W20<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM20*Bilans!F20+BN20","v":3.0727129629629624},2.9567615303983223,227.86881297934244,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":31.016961659412384},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F20<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F20<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F20<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F20<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F20*BT20+BU20","v":2.4282453703703704},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.4874449659638844},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC20*Bilans!F20+CD20","v":12.322532407407406},0.28847931099996416,3.5547956586636182,null,8.7677367487437881,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN20*Bilans!F20+CO20","v":2.4282453703703704},2.3366134696016774,180.07584725236492,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":39.249007256653371}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R21*Bilans!F21+S21","v":12.174687500000001},0.32613356192470006,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.9705741996951218},null,8.2041133003048792,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":5.3749999999999964E-2},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC21*Bilans!F21+AD21","v":2.7850624999999996},2.6799658018867922,232.44951379245285,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":38.513864590112441},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ21*Bilans!F21+AK21","v":11.596},0.34240895133624716,3.9705741996951218,null,7.6254258003048783,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":3.8750000000000034E-2},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU21*Bilans!F21+AV21","v":2.2148125000000003},2.1312346698113211,184.8547703207548,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":48.430068008014217},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.34250000000000003},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.547499999999999},{"$f":"BB21*Bilans!F21+BC21","v":11.927374999999998},0.33289589701800459,3.9705741996951218,null,7.956800800304876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W21<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W21<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W21<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W21<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W21<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM21*Bilans!F21+BN21","v":2.0182499999999992},1.9420896226415088,168.44908550943393,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":53.146795491143344},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F21<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F21<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":3.8750000000000034E-2},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F21<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F21<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F21*BT21+BU21","v":2.2148125000000003},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.8235164796222048},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.8212499999999991},{"$f":"CC21*Bilans!F21+CD21","v":7.6068124999999993},0.52197608389783789,3.9705741996951218,null,3.6362383003048775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":2.6249999999999996E-2},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.1637499999999998},{"$f":"CN21*Bilans!F21+CO21","v":1.9629374999999998},1.9259009433962264,167.04494422641514,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":53.593535199159433}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R22*Bilans!F22+S22","v":13.491976851851852},0.20901605321568248,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.8200397516514228},null,10.671937100200429,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC22*Bilans!F22+AD22","v":3.6443796296296291},3.506855870020964,210.34189934841748,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.353397698861027},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ22*Bilans!F22+AK22","v":13.386569444444444},0.21066186997011149,2.8200397516514228,null,10.56652969279302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU22*Bilans!F22+AV22","v":3.1577268518518515},3.0385673480083857,182.25386242473286,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":23.490159677357589},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB22*Bilans!F22+BC22","v":13.491976851851852},0.20901605321568248,2.8200397516514228,null,10.671937100200429,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W22<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W22<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W22<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W22<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W22<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM22*Bilans!F22+BN22","v":3.6443796296296291},3.506855870020964,210.34189934841748,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.353397698861027},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F22<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F22<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F22<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F22<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F22*BT22+BU22","v":2.8540787037037036},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.9671123231584153},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC22*Bilans!F22+CD22","v":13.436699074074074},0.20987593277969965,2.8200397516514228,null,10.616659322422651,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN22*Bilans!F22+CO22","v":2.8540787037037036},2.7463776205450734,164.72826555885365,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":25.98930010977729}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R23*Bilans!F23+S23","v":13.041967592592593},0.24940480170981447,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.2527293413363823},null,9.7892382512562115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC23*Bilans!F23+AD23","v":3.3077314814814809},3.1829114255765192,222.93887944597839,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":26.186874623420334},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ23*Bilans!F23+AK23","v":12.881597222222222},0.25250978471249308,3.2527293413363823,null,9.6288678808858403,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU23*Bilans!F23+AV23","v":2.8932175925925923},2.7840395702306076,195.00092183936695,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":29.938691723451441},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB23*Bilans!F23+BC23","v":13.041967592592593},0.24940480170981447,3.2527293413363823,null,9.7892382512562115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W23<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W23<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W23<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W23<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W23<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM23*Bilans!F23+BN23","v":3.3077314814814809},3.1829114255765192,222.93887944597839,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":26.186874623420334},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F23<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F23<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F23<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F23<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F23*BT23+BU23","v":2.6033101851851854},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.2529247345225061},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC23*Bilans!F23+CD23","v":12.780578703703704},0.25450563833966056,3.2527293413363823,null,9.5278493623673217,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN23*Bilans!F23+CO23","v":2.6033101851851854},2.505072064989518,175.46135736373168,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":33.272696464072844}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R24*Bilans!F24+S24","v":12.336171875000002},0.3163336977641259,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.9023468654725608},null,8.4338250095274407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":5.3749999999999964E-2},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC24*Bilans!F24+AD24","v":2.8112656249999999},2.7051801297169811,230.34437256531868,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":37.456930964687615},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ24*Bilans!F24+AK24","v":11.771500000000001},0.33150803767341125,3.9023468654725608,null,7.8691531345274406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":3.8750000000000034E-2},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU24*Bilans!F24+AV24","v":2.2337031250000003},2.149412441037736,183.02110631232745,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":47.142067027830471},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.34250000000000003},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.547499999999999},{"$f":"BB24*Bilans!F24+BC24","v":12.09434375},0.3226588350833472,3.9023468654725608,null,8.1919968845274393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W24<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W24<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W24<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W24<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W24<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM24*Bilans!F24+BN24","v":2.071333333333333},1.9931698113207545,169.71714547261848,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":50.837487498724357},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F24<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F24<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":3.8750000000000034E-2},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F24<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F24<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F24*BT24+BU24","v":2.2337031250000003},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.7911806623914064},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.8212499999999991},{"$f":"CC24*Bilans!F24+CD24","v":7.6842031249999998},0.50784014971917613,3.9023468654725608,null,3.781856259527439,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":2.6249999999999996E-2},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.1637499999999998},{"$f":"CN24*Bilans!F24+CO24","v":1.9757343749999998},1.9384563679245284,165.05833046375977,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":52.272389021757306}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R25*Bilans!F25+S25","v":12.641689814814816},0.28774645924643427,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.6376014831046746},null,9.0040883317101414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC25*Bilans!F25+AD25","v":3.0082870370370367},2.8947667714884693,228.66539372730992,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":32.472838091405897},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ25*Bilans!F25+AK25","v":12.432430555555555},0.2925897286817481,3.6376014831046746,null,8.7948290724508809,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU25*Bilans!F25+AV25","v":2.6579398148148146},2.5576401991614253,202.03486129327095,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":36.753133890273965},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB25*Bilans!F25+BC25","v":12.641689814814816},0.28774645924643427,3.6376014831046746,null,9.0040883317101414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W25<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W25<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W25<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W25<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W25<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM25*Bilans!F25+BN25","v":3.0082870370370367},2.8947667714884693,228.66539372730992,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":32.472838091405897},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F25<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F25<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F25<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F25<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F25*BT25+BU25","v":2.3802546296296296},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.5577589000807635},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC25*Bilans!F25+CD25","v":12.196967592592593},0.29823818547438352,3.6376014831046746,null,8.5593661094879181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN25*Bilans!F25+CO25","v":2.3802546296296296},2.2904337002096438,180.92750304558473,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":41.040826754480115}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10807.863505226986},null,{"$f":"F26/F28","v":3182.1111003341939},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R26*Bilans!F26+S26","v":12.263020833333336},0.32074097550616615,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.9332532647357725},null,8.3297675685975641,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":5.3749999999999964E-2},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC26*Bilans!F26+AD26","v":2.7993958333333331},2.6937582547169807,231.30789662172114,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":37.933261427090024},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ26*Bilans!F26+AK26","v":11.692},0.3364055135764431,3.9332532647357725,null,7.7587467352642276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":3.8750000000000034E-2},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU26*Bilans!F26+AV26","v":2.2251458333333334},2.1411780660377357,183.85888706994942,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":47.72281096950119},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.34250000000000003},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.547499999999999},{"$f":"BB26*Bilans!F26+BC26","v":12.018708333333333},0.3272608965663204,3.9332532647357725,null,8.085455068597561,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W26<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W26<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W26<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W26<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W26<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM26*Bilans!F26+BN26","v":2.0472870370370364},1.9700309224318653,169.16280744551821,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":51.868747304444938},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F26<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F26<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":3.8750000000000034E-2},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F26<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F26<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F26*BT26+BU26","v":2.2251458333333334},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.8057604882181528},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.8212499999999991},{"$f":"CC26*Bilans!F26+CD26","v":7.6491458333333329},0.5142081678709145,3.9332532647357725,null,3.7158925685975603,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":2.6249999999999996E-2},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.1637499999999998},{"$f":"CN26*Bilans!F26+CO26","v":1.9699374999999999},1.9327688679245285,165.96318571375983,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":52.868730345024922}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":40.487370870580044},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R27*Bilans!F27+S27","v":12.687782407407408},0.28320810977516525,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.5932828728404473},null,9.0944995345669604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC27*Bilans!F27+AD27","v":3.042768518518518},2.9279470649895174,228.26875190739887,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":31.685968355822251},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ27*Bilans!F27+AK27","v":12.484152777777778},0.28782753117509219,3.5932828728404473,null,8.8908699049373308,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU27*Bilans!F27+AV27","v":2.685032407407407},2.5837104297693916,201.43135856033641,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":35.907599001743037},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB27*Bilans!F27+BC27","v":12.687782407407408},0.28320810977516525,3.5932828728404473,null,9.0944995345669604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W27<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W27<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W27<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W27<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W27<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM27*Bilans!F27+BN27","v":3.042768518518518},2.9279470649895174,228.26875190739887,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":31.685968355822251},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F27<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F27<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F27<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F27<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F27*BT27+BU27","v":2.4059398148148148},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.5197771951228409},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC27*Bilans!F27+CD27","v":12.264171296296295},0.29299027109362025,3.5932828728404473,null,8.6708884234558479,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN27*Bilans!F27+CO27","v":2.4059398148148148},2.3151496331236898,180.49380863171754,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":40.07293382743692}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3964444246123007},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R28*Bilans!F28+S28","v":13.238467592592594},0.23143102377037797,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.0637921081046748},null,10.174675484487919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC28*Bilans!F28+AD28","v":3.4547314814814811},3.3243642557651989,218.24013496001433,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":23.499811293977714},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ28*Bilans!F28+AK28","v":13.102097222222222},0.23383982397170999,3.0637921081046748,null,10.038305114117547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU28*Bilans!F28+AV28","v":3.0087175925925922},2.8951810796645701,190.06482471465463,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":26.983435762152016},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB28*Bilans!F28+BC28","v":13.238467592592594},0.23143102377037797,3.0637921081046748,null,10.174675484487919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W28<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W28<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W28<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W28<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W28<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM28*Bilans!F28+BN28","v":3.4547314814814811},3.3243642557651989,218.24013496001433,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":23.499811293977714},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F28<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F28<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F28<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F28<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F28*BT28+BU28","v":2.7128101851851856},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.1216235250330189},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC28*Bilans!F28+CD28","v":13.067078703703704},0.23446649228769706,3.0637921081046748,null,10.003286595599029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN28*Bilans!F28+CO28","v":2.7128101851851856},2.6104399895178201,171.37194717137092,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":29.926729975262486}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R29*Bilans!F29+S29","v":14.785},0.1344143652601241,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.987316390370935},null,12.797683609629065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC29*Bilans!F29+AD29","v":4.7945833333333336},4.6136556603773586,187.38418728716064,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.475856604781395},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.25400000000000028},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ29*Bilans!F29+AK29","v":14.768291666666666},0.13456643701427451,1.987316390370935,null,12.780975276295731,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU29*Bilans!F29+AV29","v":3.931},3.7826603773584906,153.63321252646114,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":12.77724942245607},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB29*Bilans!F29+BC29","v":14.785},0.1344143652601241,1.987316390370935,null,12.797683609629065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W29<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W29<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W29<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W29<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W29<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM29*Bilans!F29+BN29","v":4.0700462962962956},3.9164596436058692,159.06748604208212,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":12.340736154618497},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F29<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F29<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F29<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F29<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8180000000000001},{"$f":"Bilans!F29*BT29+BU29","v":3.3135833333333333},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.5556538771289654},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC29*Bilans!F29+CD29","v":14.499499999999999},0.13706102902658265,1.987316390370935,null,12.512183609629064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8180000000000001},{"$f":"CN29*Bilans!F29+CO29","v":3.3135833333333333},3.1885424528301889,129.50304056833875,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":15.158021521416837}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":10848.350876097564},null,{"$f":"F30/F32","v":3590.3581729708103},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R30*Bilans!F30+S30","v":14.177},0.16518764706812133,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.341865272484756},null,11.835134727515243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC30*Bilans!F30+AD30","v":4.2372499999999995},4.077353773584905,199.22030095858258,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.260139154910933},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.25400000000000028},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ30*Bilans!F30+AK30","v":14.124825},0.16579782563569856,2.341865272484756,null,11.782959727515244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU30*Bilans!F30+AV30","v":3.5661999999999998},3.4316264150943394,167.6699362271514,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":16.943462126113605},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB30*Bilans!F30+BC30","v":14.177},0.16518764706812133,2.341865272484756,null,11.835134727515243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W30<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W30<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W30<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W30<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W30<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM30*Bilans!F30+BN30","v":3.794194444444444},3.6510172955974838,178.38941745651172,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.925323680398185},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F30<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F30<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F30<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F30<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8180000000000001},{"$f":"Bilans!F30*BT30+BU30","v":3.1210499999999999},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.7133086919540723},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC30*Bilans!F30+CD30","v":14.0739},0.1663977484908061,2.341865272484756,null,11.732034727515245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8180000000000001},{"$f":"CN30*Bilans!F30+CO30","v":3.1210499999999999},3.0032745283018869,146.74057945761621,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":19.360079022811661}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":40.487370870580044},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R31*Bilans!F31+S31","v":13.922000000000001},0.17889425892209557,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.4905658727134146},null,11.431434127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC31*Bilans!F31+AD31","v":4.0034999999999998},3.8524245283018868,201.55208608743675,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":16.16091627143323},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.25400000000000028},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ31*Bilans!F31+AK31","v":13.854949999999999},0.1797600043820739,2.4905658727134146,null,11.364384127286584,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU31*Bilans!F31+AV31","v":3.4131999999999998},3.2843999999999998,171.83404027317073,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":18.955885471898199},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB31*Bilans!F31+BC31","v":13.922000000000001},0.17889425892209557,2.4905658727134146,null,11.431434127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W31<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W31<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W31<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W31<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W31<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM31*Bilans!F31+BN31","v":3.6784999999999997},3.5396886792452826,185.19029565945698,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":17.588753103896408},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F31<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F31<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F31<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F31<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8180000000000001},{"$f":"Bilans!F31*BT31+BU31","v":3.0403000000000002},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.7853738423916243},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC31*Bilans!F31+CD31","v":13.8954},0.17923671666259441,2.4905658727134146,null,11.404834127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8180000000000001},{"$f":"CN31*Bilans!F31+CO31","v":3.0403000000000002},2.9255716981132078,153.06077365595954,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":21.28086974728906}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R37*Bilans!F37+S37","v":13.351273148148149},0.22135178481379325,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.955328140879065},null,10.395945007269084,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC37*Bilans!F37+AD37","v":3.53912037037037},3.4055686582809219,214.98108999974431,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":22.058091872205267},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ37*Bilans!F37+AK37","v":13.228680555555556},0.22340309212757706,2.955328140879065,null,10.273352414676491,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU37*Bilans!F37+AV37","v":3.0750231481481478},2.9589845387840668,186.78986838024747,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":25.387204751104431},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB37*Bilans!F37+BC37","v":13.351273148148149},0.22135178481379325,2.955328140879065,null,10.395945007269084,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W37<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W37<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W37<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W37<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W37<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM37*Bilans!F37+BN37","v":3.53912037037037},3.4055686582809219,214.98108999974431,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":22.058091872205267},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F37<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F37<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F37<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F37<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F37*BT37+BU37","v":2.7756712962962964},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.0509275735649921},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC37*Bilans!F37+CD37","v":13.231550925925925},0.22335462845012294,2.955328140879065,null,10.27622278504686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN37*Bilans!F37+CO37","v":2.7756712962962964},2.6709289832285115,168.60597501981388,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":28.125175477582697}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R44*Bilans!F44+S44","v":13.236648148148149},0.23159499992902463,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.0655415269308945},null,10.171106621217254,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC44*Bilans!F44+AD44","v":3.45337037037037},3.3230545073375257,218.28934328414377,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.523642237359734},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ44*Bilans!F44+AK44","v":13.100055555555555},0.23400981117449079,3.0655415269308945,null,10.03451402862466,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU44*Bilans!F44+AV44","v":3.0076481481481476},2.8941519916142551,190.11500901324331,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":27.00975815795114},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB44*Bilans!F44+BC44","v":13.236648148148149},0.23159499992902463,3.0655415269308945,null,10.171106621217254,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W44<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W44<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W44<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W44<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W44<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM44*Bilans!F44+BN44","v":3.45337037037037},3.3230545073375257,218.28934328414377,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.523642237359734},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F44<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F44<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F44<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F44<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F44*BT44+BU44","v":2.7117962962962965},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1227906405024397},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC44*Bilans!F44+CD44","v":13.064425925925926},0.23464800859312368,3.0655415269308945,null,9.9988843989950311,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN44*Bilans!F44+CO44","v":2.7117962962962965},2.6094643605870025,171.41405906468276,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":29.956471736701221}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R61*Bilans!F61+S61","v":13.083208333333333},0.24558776150921743,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.2130758479420729},null,9.8701324853912595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC61*Bilans!F61+AD61","v":3.3385833333333328},3.2125990566037732,222.05578706534743,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":25.603303382538357},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ61*Bilans!F61+AK61","v":12.927875},0.24853859183679242,3.2130758479420729,null,9.7147991520579282,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU61*Bilans!F61+AV61","v":2.9174583333333333},2.8073655660377357,194.04592959249885,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":29.299051497868696},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB61*Bilans!F61+BC61","v":13.083208333333333},0.24558776150921743,3.2130758479420729,null,9.8701324853912595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W61<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W61<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W61<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W61<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W61<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM61*Bilans!F61+BN61","v":3.3385833333333328},3.2125990566037732,222.05578706534743,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":25.603303382538357},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F61<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F61<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F61<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F61<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F61*BT61+BU61","v":2.6262916666666669},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.2244598726429552},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC61*Bilans!F61+CD61","v":12.840708333333334},0.25022574802989761,3.2130758479420729,null,9.6276324853912598,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN61*Bilans!F61+CO61","v":2.6262916666666669},2.5271863207547174,174.67985815485508,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":32.547322536993988}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R71*Bilans!F71+S71","v":14.073},0.17071781367112193,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.4025117917936991},null,11.670488208206301,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC71*Bilans!F71+AD71","v":4.1419166666666669},3.9856179245283023,200.35915169028996,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.009451399851706},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.25400000000000028},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ71*Bilans!F71+AK71","v":14.014758333333333},0.17142727221199788,2.4025117917936991,null,11.612246541539633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU71*Bilans!F71+AV71","v":3.5037999999999996},3.3715811320754714,169.49119265052923,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":17.742992439799394},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB71*Bilans!F71+BC71","v":14.073},0.17071781367112193,2.4025117917936991,null,11.670488208206301,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W71<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W71<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W71<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W71<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W71<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM71*Bilans!F71+BN71","v":3.7470092592592588},3.6056126834381548,181.25608431543694,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":16.591337946909423},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F71<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F71<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F71<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F71<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8180000000000001},{"$f":"Bilans!F71*BT71+BU71","v":3.0881166666666666},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.7422448719089592},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC71*Bilans!F71+CD71","v":14.001099999999999},0.17159450270290899,2.4025117917936991,null,11.5985882082063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8180000000000001},{"$f":"CN71*Bilans!F71+CO71","v":3.0881166666666666},2.9715839622641509,149.38312029148645,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":20.131330393574004}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R77*Bilans!F77+S77","v":13.783999999999999},0.18652344302956417,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.5710391387195122},null,11.212960861280486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC77*Bilans!F77+AD77","v":3.8769999999999998},3.7306981132075472,202.1652568578003,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.285154601558911},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.25400000000000028},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ77*Bilans!F77+AK77","v":13.708899999999998},0.18754525444926382,2.5710391387195122,null,11.137860861280487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU77*Bilans!F77+AV77","v":3.3303999999999996},3.2047245283018864,173.66292789249883,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":20.122070739323778},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB77*Bilans!F77+BC77","v":13.783999999999999},0.18652344302956417,2.5710391387195122,null,11.212960861280486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W77<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W77<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W77<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W77<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W77<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM77*Bilans!F77+BN77","v":3.6158888888888883},3.4794402515723264,188.54967913115507,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":18.533352779774305},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F77<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F77<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F77<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F77<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8180000000000001},{"$f":"Bilans!F77*BT77+BU77","v":2.9965999999999999},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.8259934902967547},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC77*Bilans!F77+CD77","v":13.7988},0.18632338599874715,2.5710391387195122,null,11.227760861280487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8180000000000001},{"$f":"CN77*Bilans!F77+CO77","v":2.9965999999999999},2.8835207547169812,156.25700508127014,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":22.36352679378092}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R94*Bilans!F94+S94","v":13.459833333333334},0.21181140065488432,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.8509461509146341},null,10.6088871824187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC94*Bilans!F94+AD94","v":3.620333333333333},3.483716981132075,211.45788213161526,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":20.734096173150299},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ94*Bilans!F94+AK94","v":13.3505},0.21354602081679594,2.8509461509146341,null,10.499553849085366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU94*Bilans!F94+AV94","v":3.1388333333333329},3.0203867924528298,183.33423691118267,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":23.914726122931597},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB94*Bilans!F94+BC94","v":13.459833333333334},0.21181140065488432,2.8509461509146341,null,10.6088871824187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W94<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W94<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W94<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W94<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W94<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM94*Bilans!F94+BN94","v":3.620333333333333},3.483716981132075,211.45788213161526,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":20.734096173150299},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F94<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F94<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F94<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F94<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F94*BT94+BU94","v":2.8361666666666667},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.9858513579443811},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC94*Bilans!F94+CD94","v":13.389833333333334},0.21291871825001313,2.8509461509146341,null,10.5388871824187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN94*Bilans!F94+CO94","v":2.8361666666666667},2.7291415094339624,165.65596078785092,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":26.466829468952852}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.78900000000000003},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R104*Bilans!F104+S104","v":16.0729875},8.7797894258051026E-2,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.4111744569359759},null,14.661813043064024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC104*Bilans!F104+AD104","v":5.3636750000000006},5.1612721698113218,140.47371522231944,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.2752135156694875},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.78900000000000003},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ104*Bilans!F104+AK104","v":16.0729875},8.7797894258051026E-2,1.4111744569359759,null,14.661813043064024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU104*Bilans!F104+AV104","v":5.3636750000000006},5.1612721698113218,140.47371522231944,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.2752135156694875},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.78900000000000003},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB104*Bilans!F104+BC104","v":16.0729875},8.7797894258051026E-2,1.4111744569359759,null,14.661813043064024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W104<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W104<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W104<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W104<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W104<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM104*Bilans!F104+BN104","v":4.4583055555555564},4.2900676100628941,116.76224696410497,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.5495511544103531},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F104<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F104<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F104<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F104<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F104*BT104+BU104","v":3.6801249999999999},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.3011099060557063},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC104*Bilans!F104+CD104","v":19.862412499999998},7.1047485139882988E-2,1.4111744569359759,null,18.451238043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN104*Bilans!F104+CO104","v":4.4318},4.2645622641509435,116.06807107482746,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":7.5947032478132011}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F116<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F116<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F116<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F116<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F116<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F116<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F116<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F116<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F116<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F116<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F116<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F116<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F116<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F116<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F116<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F116*BT116+BU116","v":3.6352083333333334},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.3295424406276366},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F119<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F119<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F119<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F119<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F119<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F119<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F119<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F119<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F119<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F119<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F119<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F119<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F119<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F119<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F119<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F119*BT119+BU119","v":3.9885833333333331},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.1231528553638315},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F136<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F136<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F136<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F136<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F136<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F136<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F136<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F136<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F136<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F136<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F136<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F136<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F136<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F136<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F136<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F136*BT136+BU136","v":4.1838333333333333},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.024070133376072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F142<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F142<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F142<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F142<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F142<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F142<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F142<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F142<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F142<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F142<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F142<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F142<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F142<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F142<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F142<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F142*BT142+BU142","v":4.0078333333333331},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.1129551527483486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F152<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F152<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F152<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F152<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F152<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F152<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F152<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F152<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F152<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F152<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F152<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F152<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F152<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F152<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F152<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F152*BT152+BU152","v":4.3318750000000001},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.9548976120094084},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F169<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F169<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F169<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F169<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F169<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F169<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F169<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F169<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F169<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F169<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F169<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F169<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F169<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F169<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F169<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F169*BT169+BU169","v":4.5133749999999999},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.8762837329101296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F175<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F175<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F175<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F175<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F175<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F175<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F175<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F175<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F175<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F175<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F175<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F175<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F175<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F175<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F175<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F175*BT175+BU175","v":4.1636666666666668},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.033873691383377},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F185<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F185<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F185<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F185<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F185<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F185<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F185<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F185<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F185<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F185<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F185<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F185<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F185<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F185<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F185<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F185*BT185+BU185","v":4.6980833333333329},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.8025163651183829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F201<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F201<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F201<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F201<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F201<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F201<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F201<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F201<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F201<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F201<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F201<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F201<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F201<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F201<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F201<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F201*BT201+BU201","v":4.5784583333333329},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.849612135021415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F211<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F211<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F211<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F211<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F211<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F211<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F211<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F211<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F211<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F211<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F211<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F211<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F211<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F211<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F211<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":1.4099999999999993},{"$f":"Bilans!F211*BT211+BU211","v":4.9994375},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.6938649784147228},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F217<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F217<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F217<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F217<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F217<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F217<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F217<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F217<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F217<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F217<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F217<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F217<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F217<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F217<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F217<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F217*BT217+BU217","v":4.3382916666666658},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.9520061682551519},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F234<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F234<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F234<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F234<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F234<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F234<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F234<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F234<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F234<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F234<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F234<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F234<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F234<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F234<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F234<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":1.4099999999999993},{"$f":"Bilans!F234*BT234+BU234","v":5.4435625000000005},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5556672846179784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F244<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F244<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F244<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F244<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F244<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F244<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F244<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F244<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F244<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F244<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F244<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F244<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F244<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F244<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F244<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F244*BT244+BU244","v":4.0426666666666664},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.0947490335644599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.78900000000000003},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R250*Bilans!F250+S250","v":17.161149999999999},7.0983310934470578E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.2181552464430896},null,15.94299475355691,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC250*Bilans!F250+AD250","v":5.6312333333333342},5.4187339622641515,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.78900000000000003},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ250*Bilans!F250+AK250","v":17.161149999999999},7.0983310934470578E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":15.94299475355691},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU250*Bilans!F250+AV250","v":5.6312333333333342},5.4187339622641515,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.78900000000000003},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB250*Bilans!F250+BC250","v":17.161149999999999},7.0983310934470578E-2,1.2181552464430896,null,{"$f":"BD250-BF250","v":15.94299475355691},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W250<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W250<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W250<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W250<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W250<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM250*Bilans!F250+BN250","v":4.6084814814814825},4.4345765199161438,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F250<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F250<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F250<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F250<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F250*BT250+BU250","v":3.8318333333333334},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.2100053307006884},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC250*Bilans!F250+CD250","v":20.473383333333331},5.9499459694078723E-2,1.2181552464430896,null,{"$f":"CE250-CG250","v":19.255228086890241},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN250*Bilans!F250+CO250","v":4.6303999999999998},4.455667924528302,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A16'!$C$39+'151.A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W260<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W260<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W260<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W260<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W260<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.0611759259259261},1.98339570230608,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F260<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F260<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F260<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F260<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F260*BT260+BU260","v":4.5922083333333337},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.8440740224162135},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.78900000000000003},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R277*Bilans!F277+S277","v":19.117212500000001},4.5570826774190359E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A16'!$C$39+'151.A16'!$C$40)","v":0.87118717924288669},null,18.246025320757113,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC277*Bilans!F277+AD277","v":6.112191666666666},5.8815429245283015,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.78900000000000003},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ277*Bilans!F277+AK277","v":19.117212500000001},4.5570826774190359E-2,0.87118717924288669,null,18.246025320757113,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU277*Bilans!F277+AV277","v":6.112191666666666},5.8815429245283015,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.78900000000000003},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB277*Bilans!F277+BC277","v":19.117212500000001},4.5570826774190359E-2,0.87118717924288669,null,18.246025320757113,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W277<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W277<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W277<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W277<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W277<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM277*Bilans!F277+BN277","v":4.8784351851851859},4.6943432914046133,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F277<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F277<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F277<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F277<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F277*BT277+BU277","v":4.1045416666666661},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.0631711846892991},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC277*Bilans!F277+CD277","v":21.571654166666665},4.0385738270784913E-2,0.87118717924288669,null,20.700466987423777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN277*Bilans!F277+CO277","v":4.9874000000000001},4.799196226415094,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.78900000000000003},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R286*Bilans!F286+S286","v":17.404425000000003},6.7511734251280417E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.1750029153963415},null,16.229422084603662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC286*Bilans!F286+AD286","v":5.6910500000000006},5.4762933962264153,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.78900000000000003},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ286*Bilans!F286+AK286","v":17.404425000000003},6.7511734251280417E-2,1.1750029153963415,null,16.229422084603662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU286*Bilans!F286+AV286","v":5.6910500000000006},5.4762933962264153,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.78900000000000003},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB286*Bilans!F286+BC286","v":17.404425000000003},6.7511734251280417E-2,1.1750029153963415,null,16.229422084603662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W286<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W286<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W286<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W286<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W286<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM286*Bilans!F286+BN286","v":4.6420555555555563},4.4668836477987428,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F286<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F286<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F286<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F286<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5099999999999998},{"$f":"Bilans!F286*BT286+BU286","v":3.8657500000000002},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1906155579184516},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC286*Bilans!F286+CD286","v":20.609974999999999},5.7011370241659275E-2,1.1750029153963415,null,19.434972084603658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN286*Bilans!F286+CO286","v":4.6748000000000003},4.4983924528301893,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"R292*Bilans!F292+S292","v":15.341083333333334},0.1071532645449748,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.6438471608231706},null,13.697236172510163,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.1066666666666674},{"$f":"AC292*Bilans!F292+AD292","v":5.1238333333333337},4.9304811320754718,160.87029530971009,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.874884958939691},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":3.9466666666666725},{"$f":"AJ292*Bilans!F292+AK292","v":17.977583333333335},9.1438717337230371E-2,1.6438471608231706,null,16.333736172510164,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.206666666666667},{"$f":"AU292*Bilans!F292+AV292","v":4.2238333333333333},4.064443396226415,132.61346953888633,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.5528385863032383},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"BB292*Bilans!F292+BC292","v":15.341083333333334},0.1071532645449748,1.6438471608231706,null,13.697236172510163,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W292<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W292<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W292<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W292<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W292<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.1066666666666674},{"$f":"BM292*Bilans!F292+BN292","v":5.0839444444444455},4.8920974842767304,159.61792488357113,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.9366717102648714},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F292<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F292<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.66666666666666E-2},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F292<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F292<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.7433333333333341},{"$f":"Bilans!F292*BT292+BU292","v":3.5211666666666668},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.4049904178605357},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":3.9466666666666725},{"$f":"CC292*Bilans!F292+CD292","v":17.977583333333335},9.1438717337230371E-2,1.6438471608231706,null,16.333736172510164,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":3.206666666666667},{"$f":"CN292*Bilans!F292+CO292","v":4.2238333333333333},4.064443396226415,132.61346953888633,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":9.5528385863032383}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"R309*Bilans!F309+S309","v":15.000500000000001},0.1238142900317957,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.8572762576219515},null,13.14322374237805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.1066666666666674},{"$f":"AC309*Bilans!F309+AD309","v":4.9510000000000005},4.7641698113207553,179.09002357662223,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.3895307673739232},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":3.9466666666666725},{"$f":"AJ309*Bilans!F309+AK309","v":15.593499999999999},0.11910579777612157,1.8572762576219515,null,13.736223742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.206666666666667},{"$f":"AU309*Bilans!F309+AV309","v":4.0510000000000002},3.8981320754716982,146.53477792544871,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.475578086711502},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"BB309*Bilans!F309+BC309","v":15.000500000000001},0.1238142900317957,1.8572762576219515,null,13.14322374237805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W309<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W309<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W309<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W309<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W309<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.1066666666666674},{"$f":"BM309*Bilans!F309+BN309","v":4.9178888888888892},4.7323081761006289,177.89231206994941,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":9.4527485023703637},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F309<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F309<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.66666666666666E-2},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F309<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F309<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.7433333333333341},{"$f":"Bilans!F309*BT309+BU309","v":3.3890000000000002},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.4987819690242712},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":3.9466666666666725},{"$f":"CC309*Bilans!F309+CD309","v":15.593499999999999},0.11910579777612157,1.8572762576219515,null,13.736223742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":3.206666666666667},{"$f":"CN309*Bilans!F309+CO309","v":4.0510000000000002},3.8981320754716982,146.53477792544871,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":11.475578086711502}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"R315*Bilans!F315+S315","v":15.558833333333334},9.6883388367468584E-2,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.5073924923780493},null,14.051440840955285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.1066666666666674},{"$f":"AC315*Bilans!F315+AD315","v":5.2343333333333337},5.0368113207547172,148.35645192452836,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.9589230580454586},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":3.9466666666666725},{"$f":"AJ315*Bilans!F315+AK315","v":19.50183333333333},7.729491205329668E-2,1.5073924923780493,null,17.994440840955281,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.206666666666667},{"$f":"AU315*Bilans!F315+AV315","v":4.3343333333333334},4.1707735849056604,122.84779624114132,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.4039043897937269},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"BB315*Bilans!F315+BC315","v":15.558833333333334},9.6883388367468584E-2,1.5073924923780493,null,14.051440840955285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W315<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W315<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W315<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W315<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W315<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.1066666666666674},{"$f":"BM315*Bilans!F315+BN315","v":5.1901111111111113},4.9942578616352202,147.10306365761625,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.018216401735426},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F315<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F315<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.66666666666666E-2},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F315<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F315<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.7433333333333341},{"$f":"Bilans!F315*BT315+BU315","v":3.6056666666666666},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.3486286659027242},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":3.9466666666666725},{"$f":"CC315*Bilans!F315+CD315","v":19.50183333333333},7.729491205329668E-2,1.5073924923780493,null,17.994440840955281,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":3.206666666666667},{"$f":"CN315*Bilans!F315+CO315","v":4.3343333333333334},4.1707735849056604,122.84779624114132,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":8.4039043897937269}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R325*Bilans!F325+S325","v":14.382999999999999},0.15446975687160885,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.2217385130843499},null,12.161261486915649,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":4.4260833333333327},4.2590613207547161,196.20061967004145,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.871215158844494},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.25400000000000028},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ325*Bilans!F325+AK325","v":14.342841666666667},0.15490225470784902,2.2217385130843499,null,12.121103153582316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU325*Bilans!F325+AV325","v":3.6897999999999995},3.5505622641509431,163.56245283644733,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.439609435283474},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB325*Bilans!F325+BC325","v":14.382999999999999},0.15446975687160885,2.2217385130843499,null,12.161261486915649,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W325<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W325<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W325<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W325<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W325<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.8876574074074068},3.7409533542976936,172.33312953096083,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.653830038048639},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F325<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F325<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F325<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F325<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8180000000000001},{"$f":"Bilans!F325*BT325+BU325","v":3.1862833333333334},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.6577586507864193},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC325*Bilans!F325+CD325","v":14.2181},0.15626128055677974,2.2217385130843499,null,11.996361486915649,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8180000000000001},{"$f":"CN325*Bilans!F325+CO325","v":3.1862833333333334},3.0660462264150943,141.24242978803503,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":17.879474275977433}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R342*Bilans!F342+S342","v":13.607814814814814},0.19905180392616736,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.708660086382114},null,10.8991547284327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC342*Bilans!F342+AD342","v":3.7310370370370367},3.5902431865828088,206.04423161180137,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":19.022153792813913},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ342*Bilans!F342+AK342","v":13.516555555555556},0.20039573508568936,2.708660086382114,null,10.807895469173442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU342*Bilans!F342+AV342","v":3.2258148148148145},3.1040859538784065,178.14364431190876,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":22.001374660212036},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB342*Bilans!F342+BC342","v":13.607814814814814},0.19905180392616736,2.708660086382114,null,10.8991547284327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W342<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W342<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W342<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W342<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W342<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM342*Bilans!F342+BN342","v":3.7310370370370367},3.5902431865828088,206.04423161180137,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":19.022153792813913},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F342<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F342<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F342<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F342<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F342*BT342+BU342","v":2.9186296296296299},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.9014891122371975},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC342*Bilans!F342+CD342","v":13.605592592592592},0.19908431536137666,2.708660086382114,null,10.896932506210478,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN342*Bilans!F342+CO342","v":2.9186296296296299},2.8084926624737947,161.17953089901314,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":24.31701494588388}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R352*Bilans!F352+S352","v":13.354912037037037},0.22102948301271838,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.9518293032266261},null,10.403082733810411,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC352*Bilans!F352+AD352","v":3.5418425925925923},3.4081881551362683,214.86913911402567,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":22.012728629006727},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ352*Bilans!F352+AK352","v":13.232763888888888},0.22306974778754868,2.9518293032266261,null,10.280934585662262,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU352*Bilans!F352+AV352","v":3.0771620370370369},2.9610427148846958,186.67886573935164,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":25.336858735092989},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB352*Bilans!F352+BC352","v":13.354912037037037},0.22102948301271838,2.9518293032266261,null,10.403082733810411,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W352<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W352<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W352<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W352<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W352<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM352*Bilans!F352+BN352","v":3.5418425925925923},3.4081881551362683,214.86913911402567,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":22.012728629006727},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F352<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F352<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F352<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F352<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F352*BT352+BU352","v":2.7776990740740741},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.0487003333311495},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC352*Bilans!F352+CD352","v":13.236856481481482},0.2230007787238813,2.9518293032266261,null,10.285027178254856,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN352*Bilans!F352+CO352","v":2.7776990740740741},2.6728802410901467,168.51166960732729,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":28.068418413318458}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R358*Bilans!F358+S358","v":13.638745370370371},0.19641982408119654,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.6789199663363821},null,10.959825404033989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC358*Bilans!F358+AD358","v":3.7541759259259253},3.6125089098532488,204.8236161503809,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":18.677086790013004},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ358*Bilans!F358+AK358","v":13.551263888888888},0.19768783106149335,2.6789199663363821,null,10.872343922552506,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU358*Bilans!F358+AV358","v":3.2439953703703699},3.1215804507337523,176.98873884565629,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":21.614417281209192},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB358*Bilans!F358+BC358","v":13.638745370370371},0.19641982408119654,2.6789199663363821,null,10.959825404033989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W358<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W358<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W358<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W358<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W358<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM358*Bilans!F358+BN358","v":3.7541759259259253},3.6125089098532488,204.8236161503809,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":18.677086790013004},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F358<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F358<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F358<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F358<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F358*BT358+BU358","v":2.9358657407407409},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.8844548221359134},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC358*Bilans!F358+CD358","v":13.650689814814815},0.19624795542779128,2.6789199663363821,null,10.971769848478433,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN358*Bilans!F358+CO358","v":2.9358657407407409},2.8250783542976943,160.17753281027257,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":23.882927826190329}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R369*Bilans!F369+S369","v":13.716999999999999},0.19028282368630764,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.6101094925050816},null,11.106890507494917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC369*Bilans!F369+AD369","v":3.8155833333333331},3.6715990566037733,202.29866033271978,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.85786226466454},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.25400000000000028},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ369*Bilans!F369+AK369","v":13.637991666666666},0.19138518018636042,2.6101094925050816,null,11.027882174161585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU369*Bilans!F369+AV369","v":3.2901999999999996},3.166041509433962,174.44332729203867,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":20.709428492497803},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB369*Bilans!F369+BC369","v":13.716999999999999},0.19028282368630764,2.6101094925050816,null,11.106890507494917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W369<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W369<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W369<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W369<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W369<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM369*Bilans!F369+BN369","v":3.5854907407407399},3.4501892033542969,190.0993662359769,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":19.003859318833261},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F369<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F369<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F369<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F369<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8180000000000001},{"$f":"Bilans!F369*BT369+BU369","v":2.9753833333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.8461448977520845},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC369*Bilans!F369+CD369","v":13.751899999999999},0.18979991801169888,2.6101094925050816,null,11.141790507494918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8180000000000001},{"$f":"CN369*Bilans!F369+CO369","v":2.9753833333333333},2.8631047169811321,157.7520420144501,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":22.900632957999679}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R370*Bilans!F370+S370","v":13.525333333333332},0.20612926901400325,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.7879670731707318},null,10.737366260162601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC370*Bilans!F370+AD370","v":3.6693333333333329},3.5308679245283017,209.14863630372756,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.963608905275098},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ370*Bilans!F370+AK370","v":13.423999999999999},0.20768527064740255,2.7879670731707318,null,10.636032926829268,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU370*Bilans!F370+AV370","v":3.1773333333333329},3.0574339622641507,181.10508732259549,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":23.05491049404829},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.14555555555555541},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB370*Bilans!F370+BC370","v":13.525333333333332},0.20612926901400325,2.7879670731707318,null,10.737366260162601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W370<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W370<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W370<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W370<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W370<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM370*Bilans!F370+BN370","v":3.6693333333333329},3.5308679245283017,209.14863630372756,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.963608905275098},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F370<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F370<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F370<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F370<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8077777777777779},{"$f":"Bilans!F370*BT370+BU370","v":2.8726666666666669},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.9479132373021306},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC370*Bilans!F370+CD370","v":13.485333333333333},0.20674068665988224,2.7879670731707318,null,10.697366260162601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":8.1111111111111106E-2},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8077777777777779},{"$f":"CN370*Bilans!F370+CO370","v":2.8726666666666669},2.7642641509433963,163.73936661205707,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":25.500047206923682}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R371*Bilans!F371+S371","v":13.837},0.18357539491626082,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.5401327394563009},null,11.296867260543699,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC371*Bilans!F371+AD371","v":3.925583333333333},3.777448113207547,201.98365166267831,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.844811899427718},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.25400000000000028},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ371*Bilans!F371+AK371","v":13.764991666666665},0.18453572664395373,2.5401327394563009,null,11.224858927210365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU371*Bilans!F371+AV371","v":3.3621999999999996},3.2353245283018865,172.99580112176713,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":19.667394219715799},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.24000000000000021},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB371*Bilans!F371+BC371","v":13.837},0.18357539491626082,2.5401327394563009,null,11.296867260543699,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W371<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W371<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W371<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W371<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W371<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM371*Bilans!F371+BN371","v":3.6399351851851844},3.5025791404612154,187.28615293332308,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":18.166728109518317},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F371<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F371<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F371<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F371<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.8180000000000001},{"$f":"Bilans!F371*BT371+BU371","v":3.0133833333333335},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.8102538430302335},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC371*Bilans!F371+CD371","v":13.835900000000001},0.18358998976982349,2.5401327394563009,null,11.2957672605437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":7.5999999999999984E-2},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8180000000000001},{"$f":"CN371*Bilans!F371+CO371","v":3.0133833333333335},2.8996707547169813,155.04808275444088,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":21.944009616719342}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.0096384044961999},{"$f":"SUM(AF7:AF372)/229","v":3.8591767622650663},{"$f":"SUM(AG7:AG372)/Z373","v":3.62084153340912},{"$f":"SUM(AH7:AH372)","v":3709.4488311029331},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.5495118698043036},{"$f":"SUM(AX7:AX372)/229","v":3.4169408190816855},{"$f":"SUM(AY7:AY372)/AR373","v":3.1235200052055072},{"$f":"SUM(AZ7:AZ372)","v":4316.4955714147018},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10807.863505226986},{"$f":"SUM(BK7:BK372)","v":40.487370870580044},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7556879071648073},{"$f":"SUM(BP7:BP372)/229","v":3.6119606234074579},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3964444246123007},{"$f":"SUM(BR7:BR372)","v":4057.8543905560455},null,null,null,{"$f":"SUM(BV7:BV372)","v":1298.7293344947529},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":915.85143659614084},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(CK7:CK372)","v":10848.350876097564},{"$f":"SUM(CL7:CL372)","v":40.487370870580044},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.141242950671193},{"$f":"SUM(CQ7:CQ372)/229","v":3.021523300312178},{"$f":"SUM(CR7:CR372)/CK373","v":2.7985434827344093},{"$f":"SUM(CS7:CS372)","v":4882.6212572155555}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.5581625602595972},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A10","index":39,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45","VTS70"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4410.2579049607157},null,null,"COP",{"$f":"K13","v":3.7785234111631274},{"$f":"L13","v":3.1307325097757386},{"$f":"M13","v":3.6173268708939688},{"$f":"N13","v":3.0273229744124879},null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU",null,null,null,null,null,null,null,null,"V70stC  /  V55stC"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99968867239041659},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99968867239041659},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99672709961131434},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.99673676392245347},null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.7785234111631274},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.1132760958341166E-4},{"$f":"1-L3","v":3.1132760958341166E-4},{"$f":"1-M3","v":3.2729003886856622E-3},{"$f":"1-N3","v":3.2632360775465274E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.99968867239041659},null,null,"COP-Inst",{"$f":"K14","v":3.7788348357277757},{"$f":"L14","v":3.1310439343403873},{"$f":"M14","v":3.6206105183336357},{"$f":"N14","v":3.0305968940627523}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.1132760958341166E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.7788348357277757},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R7*Bilans!F7+S7","v":11.040233333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.23277341899495174},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":8.4703604738313008},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC7*Bilans!F7+AD7","v":4.1644999999999994},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.0073490566037728},{"$f":"AF7*Z7","v":217.0481898886332},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":16.083804436843749},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-2.7999999999999758E-2},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":10.849966666666665},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.2368553690950233},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":8.2800938071646328},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.2379833333333337},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.1157952830188682},{"$f":"AX7*AR7","v":168.7593760090198},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":20.686024812945021},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB7*Bilans!F7+BC7","v":11.040233333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.23277341899495174},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":8.4703604738313008},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W7<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W7<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W7<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W7<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W7<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM7*Bilans!F7+BN7","v":4.0282407407407401},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.8762316561844856},{"$f":"BP7*BJ7","v":209.9465388914455},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":16.627855157663408},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F7<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F7<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F7<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F7<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F7*BT7+BU7","v":2.8882499999999998},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.9320079955070568},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC7*Bilans!F7+CD7","v":10.931666666666665},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":0.23508518306162829},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"CE7-CG7","v":8.3617938071646325},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN7*Bilans!F7+CO7","v":2.8882499999999998},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.779259433962264},{"$f":"CQ7*CK7","v":150.53174077220433},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":23.190860755556404}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R8*Bilans!F8+S8","v":10.579592592592594},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.28424795565024408},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":7.5723650265356834},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC8*Bilans!F8+AD8","v":3.7618518518518513},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6198951781970647},{"$f":"AF8*Z8","v":232.87968769034106},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":21.148841471819271},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ8*Bilans!F8+AK8","v":10.358925925925925},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.29030302828312882},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":7.3516983598690153},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU8*Bilans!F8+AV8","v":2.9540740740740739},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.842599580712788},{"$f":"AX8*AR8","v":182.8737214746638},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":26.931893534261324},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB8*Bilans!F8+BC8","v":10.579592592592594},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.28424795565024408},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":7.5723650265356834},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W8<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W8<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W8<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W8<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W8<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM8*Bilans!F8+BN8","v":3.7618518518518513},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6198951781970647},{"$f":"BP8*BJ8","v":232.87968769034106},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":21.148841471819271},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F8<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F8<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F8<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F8<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F8*BT8+BU8","v":2.6567999999999996},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.1874330371210693},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC8*Bilans!F8+CD8","v":10.343555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":0.29073441428385033},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"CE8-CG8","v":7.3363279894986455},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN8*Bilans!F8+CO8","v":2.6567999999999996},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.5565433962264148},{"$f":"CQ8*CK8","v":164.47079221132074},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":29.945350969318188}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":2838.4040561645693},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R9*Bilans!F9+S9","v":10.46787962962963},0.29786587179430529,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.1180240917174795},null,7.3498555379121502,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC9*Bilans!F9+AD9","v":3.6650925925925923},3.5267872117400416,235.97681622232449,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":22.576560782745492},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ9*Bilans!F9+AK9","v":10.215546296296296},0.30522343115883455,3.1180240917174795,null,7.0975222045788158,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU9*Bilans!F9+AV9","v":2.8837037037037034},2.7748846960167715,185.66712892979498,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":28.694066448221637},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB9*Bilans!F9+BC9","v":10.46787962962963},0.29786587179430529,3.1180240917174795,null,7.3498555379121502,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W9<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W9<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W9<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W9<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W9<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM9*Bilans!F9+BN9","v":3.6650925925925923},3.5267872117400416,235.97681622232449,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":22.576560782745492},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F9<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F9<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F9<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F9<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F9*BT9+BU9","v":2.5997999999999997},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.2573167524514415},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC9*Bilans!F9+CD9","v":10.195777777777778},0.30581522662384553,3.1180240917174795,null,7.0777536860602979,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN9*Bilans!F9+CO9","v":2.5997999999999997},2.5016943396226412,167.38800216254026,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":31.827519690382694}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R10*Bilans!F10+S10","v":9.7535046296296297},0.39232448864708103,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.826538716336382},null,5.9269659132932482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC10*Bilans!F10+AD10","v":3.0463425925925924},2.9313862683438154,244.43786232218645,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":33.850831434469271},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ10*Bilans!F10+AK10","v":9.2986712962962965},0.41151456959883181,3.826538716336382,null,5.472132579959915,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU10*Bilans!F10+AV10","v":2.4337037037037037},2.4337037037037037,202.93788549232161,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":40.773189557961636},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB10*Bilans!F10+BC10","v":9.7535046296296297},0.39232448864708103,3.826538716336382,null,5.9269659132932482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W10<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W10<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W10<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W10<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W10<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM10*Bilans!F10+BN10","v":3.0463425925925924},2.9313862683438154,244.43786232218645,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":33.850831434469271},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F10<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F10<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F10<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F10<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F10*BT10+BU10","v":2.2353000000000001},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.7884722824780814},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC10*Bilans!F10+CD10","v":9.2507777777777775},0.41364508025784547,3.826538716336382,null,5.424239061441396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN10*Bilans!F10+CO10","v":2.2353000000000001},2.2353000000000001,186.39370715121956,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":44.392190059063388}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.8219896327080862},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R11*Bilans!F11+S11","v":9.850518518518518},0.37869282453319375,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.7303206808943088},null,6.1201978376242092,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC11*Bilans!F11+AD11","v":3.13037037037037},3.012243186582809,244.44015500127833,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":32.058223355995992},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ11*Bilans!F11+AK11","v":9.4231851851851864},0.39586621801288518,3.7303206808943088,null,5.6928645042908776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU11*Bilans!F11+AV11","v":2.4948148148148146},2.400670859538784,194.81174681597386,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":40.2250747928857},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB11*Bilans!F11+BC11","v":9.850518518518518},0.37869282453319375,3.7303206808943088,null,6.1201978376242092,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W11<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W11<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W11<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W11<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W11<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM11*Bilans!F11+BN11","v":3.13037037037037},3.012243186582809,244.44015500127833,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":32.058223355995992},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F11<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F11<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F11<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F11<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F11*BT11+BU11","v":2.2847999999999997},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.7063953488372099},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC11*Bilans!F11+CD11","v":9.3791111111111114},0.39772646220974245,3.7303206808943088,null,5.6487904302168026,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN11*Bilans!F11+CO11","v":2.2847999999999997},2.1985811320754713,178.4123921671422,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":43.922493224932261}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55","COP PC70",null,null,null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R12*Bilans!F12+S12","v":9.7170509259259248},0.39751704519446895,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.8626933720782524},null,5.854357553847672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC12*Bilans!F12+AD12","v":3.014768518518518},2.9010036687631024,244.34347281459324,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":34.550246281573067},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ12*Bilans!F12+AK12","v":9.2518842592592598},0.41750342566299181,3.8626933720782524,null,5.389190887181007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU12*Bilans!F12+AV12","v":2.4107407407407404},2.4107407407407404,203.04998955736224,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":41.576594913609306},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB12*Bilans!F12+BF8","v":2.0365007142050571},1,3.8626933720782524,null,-1.8261926578731953,0.47277701902873159,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":44.406525750140901},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":39.820693762054233},null,{"$f":"IF(Bilans!W12<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W12<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W12<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W12<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W12<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W12<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM12*Bilans!F12+BN12","v":3.014768518518518},2.2184145702306077,98.512083737433244,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":71.207135210972325},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F12<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F12<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F12<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F12<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F12*BT12+BU12","v":2.2166999999999999},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.8202607899234251},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC12*Bilans!F12+CD12","v":9.2025555555555556},0.41974138039800868,3.8626933720782524,null,5.3398621834773028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":39.820693762054233},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN12*Bilans!F12+CO12","v":2.2166999999999999},2.2166999999999999,186.70647749268295,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":92.602663479813913}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3592.9462258022722},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7785234111631274},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1307325097757386},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.6173268708939688},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.0273229744124879},null,null,null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R13*Bilans!F13+S13","v":9.7646759259259266},0.39074098236481186,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.8154590637703252},null,5.9492168621556019,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC13*Bilans!F13+AD13","v":3.0560185185185182},2.9406970649895174,244.4565607966457,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":33.639387735043847},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ13*Bilans!F13+AK13","v":9.3130092592592604},0.40969132077012449,3.8154590637703252,null,5.4975501954889356,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU13*Bilans!F13+AV13","v":2.4407407407407407},2.4407407407407407,202.89580126467933,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":40.530010881231732},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB13*Bilans!F13+BC13","v":9.7646759259259266},0.39074098236481186,3.8154590637703252,null,5.9492168621556019,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W13<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W13<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W13<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W13<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W13<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM13*Bilans!F13+BN13","v":3.0560185185185182},2.9406970649895174,244.4565607966457,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":33.639387735043847},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F13<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F13<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F13<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F13<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F13*BT13+BU13","v":2.2410000000000001},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.7788362753338935},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC13*Bilans!F13+CD13","v":9.2655555555555544},0.41178956198504535,3.8154590637703252,null,5.4500964917852297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN13*Bilans!F13+CO13","v":2.2410000000000001},2.2410000000000001,186.29159707317078,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":44.142458179601874}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7788348357277757},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.1310439343403873},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.6206105183336357},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.0305968940627523},null,null,null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R14*Bilans!F14+S14","v":10.171546296296297},0.33543832521951178,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.4119264545223578},null,6.7596198417739393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC14*Bilans!F14+AD14","v":3.408425925925926},3.2798060796645703,241.86793942526975,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":26.756477198292401},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ14*Bilans!F14+AK14","v":9.835212962962963},0.34690926036587605,3.4119264545223578,null,6.4232865084406052,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU14*Bilans!F14+AV14","v":2.6970370370370369},2.5952620545073373,191.38652412537709,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":33.813948164870283},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB14*Bilans!F14+BC14","v":10.171546296296297},0.33543832521951178,3.4119264545223578,null,6.7596198417739393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W14<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W14<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W14<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W14<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W14<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM14*Bilans!F14+BN14","v":3.408425925925926},3.2798060796645703,241.86793942526975,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":26.756477198292401},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F14<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F14<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F14<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F14<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F14*BT14+BU14","v":2.4485999999999999},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.4584546651242571},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC14*Bilans!F14+CD14","v":9.8037777777777784},0.34802160267811977,3.4119264545223578,null,6.3918513232554206,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN14*Bilans!F14+CO14","v":2.4485999999999999},2.3561999999999999,173.7569920390244,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":37.244740083764476}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.0193468519488418},null,null,null,null,{"$f":"F11","v":3.8219896327080862},{"$f":"F15","v":3.0193468519488418},{"$f":"F28","v":3.6222778638997686},null,null,null,null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R15*Bilans!F15+S15","v":9.8405231481481472},0.38008487942500774,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.7402340542428862},null,6.1002890939052605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC15*Bilans!F15+AD15","v":3.1217129629629627},3.0039124737945491,244.45663872961086,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":32.238457098686283},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ15*Bilans!F15+AK15","v":9.4103564814814824},0.39745933765668112,3.7402340542428862,null,5.6701224272385957,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU15*Bilans!F15+AV15","v":2.4885185185185184},2.3946121593291405,194.87213580201464,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":40.44141471400723},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB15*Bilans!F15+BC15","v":9.8405231481481472},0.38008487942500774,3.7402340542428862,null,6.1002890939052605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W15<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W15<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W15<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W15<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W15<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM15*Bilans!F15+BN15","v":3.1217129629629627},3.0039124737945491,244.45663872961086,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":32.238457098686283},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F15<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F15<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F15<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F15<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F15*BT15+BU15","v":2.2797000000000001},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.7146870610270017},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC15*Bilans!F15+CD15","v":9.3658888888888896},0.39934640466214244,3.7402340542428862,null,5.6256548346460029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN15*Bilans!F15+CO15","v":2.2797000000000001},2.1936735849056603,178.51987223801197,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":44.145812795935562}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.596691437610533},{"$f":"F19","v":3.596691437610533},{"$f":"F19","v":3.596691437610533},null,null,null,null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R16*Bilans!F16+S16","v":10.628981481481482},0.27831865584457111,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.9582438389227641},null,7.6707376425587182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC16*Bilans!F16+AD16","v":3.8046296296296291},3.6610587002096433,231.35747926573609,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.540788964141775},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ16*Bilans!F16+AK16","v":10.422314814814815},0.28383750553358494,2.9582438389227641,null,7.4640709758920512,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU16*Bilans!F16+AV16","v":2.9851851851851849},2.872536687631027,181.52750380937775,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":26.179311989348186},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB16*Bilans!F16+BC16","v":10.628981481481482},0.27831865584457111,2.9582438389227641,null,7.6707376425587182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W16<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W16<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W16<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W16<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W16<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM16*Bilans!F16+BN16","v":3.8046296296296291},3.6610587002096433,231.35747926573609,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.540788964141775},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F16<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F16<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F16<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F16<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F16*BT16+BU16","v":2.6819999999999999},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.1574840018729513},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC16*Bilans!F16+CD16","v":10.408888888888889},0.2842036139016319,2.9582438389227641,null,7.4506450499661252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN16*Bilans!F16+CO16","v":2.6819999999999999},2.5807924528301887,163.09097594109531,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":29.138737624512718}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":721.01147928228454},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R17*Bilans!F17+S17","v":10.552546296296297},0.28751847211737191,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.0340519880589429},null,7.5184943082373543,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC17*Bilans!F17+AD17","v":3.7384259259259256},3.5973532494758906,233.67353824717495,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":21.487719362682174},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ17*Bilans!F17+AK17","v":10.324212962962962},0.29387731529205069,3.0340519880589429,null,7.290160974904019,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU17*Bilans!F17+AV17","v":2.9370370370370371},2.8262054507337528,183.5820342588332,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":27.350777719681357},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB17*Bilans!F17+BC17","v":10.552546296296297},0.28751847211737191,3.0340519880589429,null,7.5184943082373543,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W17<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W17<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W17<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W17<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W17<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM17*Bilans!F17+BN17","v":3.7384259259259256},3.5973532494758906,233.67353824717495,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":21.487719362682174},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F17<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F17<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F17<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F17<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F17*BT17+BU17","v":2.6429999999999998},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.2040757067814059},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC17*Bilans!F17+CD17","v":10.307777777777778},0.2943458865207555,3.0340519880589429,null,7.273725789718835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN17*Bilans!F17+CO17","v":2.6429999999999998},2.5432641509433962,165.20299554532906,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":30.393585756515911}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4410.2579049607157},null,null,null,null,null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R18*Bilans!F18+S18","v":10.527263888888889},0.29059089080720618,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.0591269912347561},null,7.4681368976541336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC18*Bilans!F18+AD18","v":3.7165277777777774},3.5762814465408801,234.39018381730327,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.808359705738397},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ18*Bilans!F18+AK18","v":10.291763888888889},0.29724030052199563,3.0591269912347561,null,7.2326368976541335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU18*Bilans!F18+AV18","v":2.9211111111111108},2.810880503144654,184.22565664058908,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":27.74676195159061},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB18*Bilans!F18+BC18","v":10.527263888888889},0.29059089080720618,3.0591269912347561,null,7.4681368976541336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W18<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W18<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W18<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W18<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W18<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM18*Bilans!F18+BN18","v":3.7165277777777774},3.5762814465408801,234.39018381730327,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.808359705738397},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F18<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F18<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F18<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F18<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F18*BT18+BU18","v":2.6300999999999997},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.2197909178446662},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC18*Bilans!F18+CD18","v":10.274333333333333},0.29774457300406415,3.0591269912347561,null,7.2152063420985773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN18*Bilans!F18+CO18","v":2.6300999999999997},2.5308509433962261,165.87246465476301,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":30.816841425856946}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.596691437610533},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":4832.8515693746549},null,null,null,null,null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R19*Bilans!F19+S19","v":10.460236111111112},0.29880825570572023,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.1256049066310974},null,7.3346312044800142,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC19*Bilans!F19+AD19","v":3.6584722222222221},3.5204166666666667,236.1711876829269,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":22.677007214015809},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ19*Bilans!F19+AK19","v":10.205736111111111},0.30625962425465936,3.1256049066310974,null,7.080131204480014,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU19*Bilans!F19+AV19","v":2.8788888888888886},2.770251572327044,185.84550238380123,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":28.817784978019606},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB19*Bilans!F19+BC19","v":10.460236111111112},0.29880825570572023,3.1256049066310974,null,7.3346312044800142,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W19<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W19<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W19<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W19<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W19<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM19*Bilans!F19+BN19","v":3.6584722222222221},3.5204166666666667,236.1711876829269,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":22.677007214015809},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F19<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F19<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F19<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F19<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F19*BT19+BU19","v":2.5958999999999999},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.2622104445561293},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC19*Bilans!F19+CD19","v":10.185666666666666},0.30686306639700534,3.1256049066310974,null,7.0600617600355688,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN19*Bilans!F19+CO19","v":2.5958999999999999},2.4979415094339621,167.57726965430285,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":31.959320842717279}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5376.9221415021011},null,null,null,null,null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R20*Bilans!F20+S20","v":10.027495370370371},0.35450484167436919,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.5547956586636182},null,6.4726997117067526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC20*Bilans!F20+AD20","v":3.2836574074074072},3.1597458071278823,243.51220718489546,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":29.024410386907604},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ20*Bilans!F20+AK20","v":9.6503287037037033},0.36836005982877268,3.5547956586636182,null,6.0955330450400851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU20*Bilans!F20+AV20","v":2.6062962962962959},2.5079454926624734,193.27989645242113,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":36.567684302831388},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB20*Bilans!F20+BC20","v":10.027495370370371},0.35450484167436919,3.5547956586636182,null,6.4726997117067526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W20<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W20<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W20<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W20<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W20<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM20*Bilans!F20+BN20","v":3.2836574074074072},3.1597458071278823,243.51220718489546,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":29.024410386907604},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F20<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F20<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F20<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F20<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F20*BT20+BU20","v":2.3750999999999998},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.5654802294738142},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC20*Bilans!F20+CD20","v":9.6132222222222214},0.36978190834351493,3.5547956586636182,null,6.0584265635586032,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN20*Bilans!F20+CO20","v":2.3750999999999998},2.28547358490566,176.13464851118269,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":40.127245237085447}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.432499999999999},{"$f":"R21*Bilans!F21+S21","v":9.5391249999999985},0.4162409235328316,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.9705741996951218},null,5.5685508003048767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":7.6249999999999984E-2},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.5337499999999999},{"$f":"AC21*Bilans!F21+AD21","v":2.9504375},2.9504375,255.90914700000005,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":34.9832321477747},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ21*Bilans!F21+AK21","v":9.0142499999999988},0.44047748838728928,3.9705741996951218,null,5.0436758003048769,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":4.200000000000001E-2},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU21*Bilans!F21+AV21","v":2.1806999999999999},2.1806999999999999,189.14519520000002,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":47.331517402668879},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB21*Bilans!F21+BC21","v":9.0731874999999995},0.43761624012455624,3.9705741996951218,null,5.1026133003048777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W21<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W21<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W21<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W21<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W21<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.7149999999999999},{"$f":"BM21*Bilans!F21+BN21","v":1.78},1.78,154.39008000000004,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":57.986426966292143},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F21<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F21<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":4.200000000000001E-2},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F21<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F21<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F21*BT21+BU21","v":2.1806999999999999},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.8833274146023093},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC21*Bilans!F21+CD21","v":6.5619999999999994},0.6050859798377205,3.9705741996951218,null,2.5914258003048776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN21*Bilans!F21+CO21","v":1.7769999999999999},1.5423018867924525,133.7730964528302,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":66.92324043943141}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R22*Bilans!F22+S22","v":10.768328703703705},0.26188277022798218,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.8200397516514228},null,7.9482889520522821,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC22*Bilans!F22+AD22","v":3.9253240740740738},3.7771986373165616,226.55711128061569,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":18.896658356794806},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ22*Bilans!F22+AK22","v":10.601162037037037},0.26601232410174608,2.8200397516514228,null,7.7811222853856137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU22*Bilans!F22+AV22","v":3.0729629629629627},2.9570020964360584,177.36156272025363,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":24.138106726792238},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB22*Bilans!F22+BC22","v":10.768328703703705},0.26188277022798218,2.8200397516514228,null,7.9482889520522821,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W22<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W22<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W22<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W22<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W22<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM22*Bilans!F22+BN22","v":3.9253240740740738},3.7771986373165616,226.55711128061569,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":18.896658356794806},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F22<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F22<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F22<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F22<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F22*BT22+BU22","v":2.7530999999999999},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.0759406098664255},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC22*Bilans!F22+CD22","v":10.593222222222222},0.26621170522936893,2.8200397516514228,null,7.7731824705707986,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN22*Bilans!F22+CO22","v":2.7530999999999999},2.6492094339622643,158.9000987679706,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":26.942540397181244}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R23*Bilans!F23+S23","v":10.332060185185187},0.31481904702804264,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.2527293413363823},null,7.0793308438488047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC23*Bilans!F23+AD23","v":3.5474537037037033},3.4135875262054505,239.09599615866441,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":24.417274143158402},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ23*Bilans!F23+AK23","v":10.041226851851851},0.32393744204041147,3.2527293413363823,null,6.7884975105154695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU23*Bilans!F23+AV23","v":2.7981481481481478},2.6925576519916139,188.593305159278,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":30.95588403738439},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB23*Bilans!F23+BC23","v":10.332060185185187},0.31481904702804264,3.2527293413363823,null,7.0793308438488047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W23<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W23<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W23<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W23<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W23<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM23*Bilans!F23+BN23","v":3.5474537037037033},3.4135875262054505,239.09599615866441,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":24.417274143158402},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F23<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F23<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F23<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F23<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F23*BT23+BU23","v":2.5305},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.3465212776223101},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC23*Bilans!F23+CD23","v":10.01611111111111},0.3247497262413605,3.2527293413363823,null,6.7633817697747283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN23*Bilans!F23+CO23","v":2.5305},2.4350094339622643,170.55399980211692,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":34.230053188498687}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.432499999999999},{"$f":"R24*Bilans!F24+S24","v":9.65978125},0.40397880288154153,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.9023468654725608},null,5.7574343845274392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":7.6249999999999984E-2},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.5337499999999999},{"$f":"AC24*Bilans!F24+AD24","v":2.9876093749999999},2.9876093749999999,254.39304369969511,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":33.91599524815846},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ24*Bilans!F24+AK24","v":9.1385625000000008},0.42701977094018456,3.9023468654725608,null,5.23621563452744,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":4.200000000000001E-2},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU24*Bilans!F24+AV24","v":2.2011750000000001},2.2011750000000001,187.42865538292685,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":46.033480012199689},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB24*Bilans!F24+BC24","v":9.1907968750000002},0.42459287464913764,3.9023468654725608,null,5.2884500095274394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W24<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W24<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W24<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W24<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W24<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.7149999999999999},{"$f":"BM24*Bilans!F24+BN24","v":1.8395833333333336},1.8395833333333336,156.63935426829269,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":55.081900085628249},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F24<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F24<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":4.200000000000001E-2},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F24<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F24<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F24*BT24+BU24","v":2.2011750000000001},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.8472052849152178},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC24*Bilans!F24+CD24","v":6.6204999999999998},0.58943385929651249,3.9023468654725608,null,2.718153134527439,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN24*Bilans!F24+CO24","v":1.7867500000000001},1.753037735849057,149.27005152508056,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":57.801234562002804}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R25*Bilans!F25+S25","v":9.9440046296296298},0.36580850659159025,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.6376014831046746},null,6.3064031465249553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC25*Bilans!F25+AD25","v":3.2113425925925925},3.0901598532494758,244.10001748095314,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":30.419556640113363},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ25*Bilans!F25+AK25","v":9.5431712962962969},0.38117323583161783,3.6376014831046746,null,5.9055698131916223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU25*Bilans!F25+AV25","v":2.5537037037037034},2.4573375262054507,194.11168405174618,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":38.253309397053364},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB25*Bilans!F25+BC25","v":9.9440046296296298},0.36580850659159025,3.6376014831046746,null,6.3064031465249553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W25<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W25<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W25<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W25<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W25<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM25*Bilans!F25+BN25","v":3.2113425925925925},3.0901598532494758,244.10001748095314,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":30.419556640113363},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F25<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F25<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F25<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F25<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F25*BT25+BU25","v":2.3325},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.6305989680699913},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC25*Bilans!F25+CD25","v":9.5027777777777782},0.38279349135272811,3.6376014831046746,null,5.8651762946731036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN25*Bilans!F25+CO25","v":2.3325},2.2444811320754718,177.29758640128856,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":41.881079479605084}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10808.530182335511},null,{"$f":"F26/F28","v":2983.9042139906337},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.432499999999999},{"$f":"R26*Bilans!F26+S26","v":9.6051249999999992},0.40949527098666316,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.9332532647357725},null,5.6718717352642267,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":7.6249999999999984E-2},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.5337499999999999},{"$f":"AC26*Bilans!F26+AD26","v":2.9707708333333334},2.9707708333333334,255.09443974796753,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":34.396135491510535},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ26*Bilans!F26+AK26","v":9.0822500000000002},0.43307035863753723,3.9332532647357725,null,5.1489967352642276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":4.200000000000001E-2},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU26*Bilans!F26+AV26","v":2.1919},2.1919,188.21428304390247,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":46.618475339915591},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB26*Bilans!F26+BC26","v":9.1375208333333333},0.43045081225833293,3.9332532647357725,null,5.2042675685975608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W26<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W26<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W26<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W26<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W26<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.7149999999999999},{"$f":"BM26*Bilans!F26+BN26","v":1.8125925925925928},1.8125925925925928,155.64387757904251,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":56.373967605928613},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F26<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F26<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":4.200000000000001E-2},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F26<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F26<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F26*BT26+BU26","v":2.1919},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.8634846904618168},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC26*Bilans!F26+CD26","v":6.5939999999999994},0.59648972774276199,3.9332532647357725,null,2.6607467352642269,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":2.0000000000000018E-2},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN26*Bilans!F26+CO26","v":1.7823333333333333},1.7487044025157235,150.15792024052774,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":58.433567131505072}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":39.820693762054233},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R27*Bilans!F27+S27","v":9.9886898148148155},0.35973515440543941,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.5932828728404473},null,6.3954069419743682,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC27*Bilans!F27+AD27","v":3.2500462962962962},3.1274030398322852,243.81874834765046,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":29.66513649412957},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ27*Bilans!F27+AK27","v":9.6005231481481488},0.37427990302107217,3.5932828728404473,null,6.0072402753077014,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU27*Bilans!F27+AV27","v":2.5818518518518516},2.4844234800838572,193.69074454568695,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":37.342602335109568},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB27*Bilans!F27+BC27","v":9.9886898148148155},0.35973515440543941,3.5932828728404473,null,6.3954069419743682,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W27<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W27<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W27<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W27<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W27<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM27*Bilans!F27+BN27","v":3.2500462962962962},3.1274030398322852,243.81874834765046,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":29.66513649412957},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F27<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F27<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F27<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F27<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F27*BT27+BU27","v":2.3552999999999997},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.5954536972034377},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC27*Bilans!F27+CD27","v":9.5618888888888893},0.37579215933118776,3.5932828728404473,null,5.968606016048442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN27*Bilans!F27+CO27","v":2.3552999999999997},2.266420754716981,176.69480543635527,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":40.934516618634532}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.6222778638997686},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R28*Bilans!F28+S28","v":10.522560185185187},0.29116413251009171,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.0637921081046748},null,7.4587680770805118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC28*Bilans!F28+AD28","v":3.7124537037037033},3.5723611111111109,234.52080188346886,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":21.868431060886952},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ28*Bilans!F28+AK28","v":10.285726851851852},0.29786831326879604,3.0637921081046748,null,7.2219347437471768,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU28*Bilans!F28+AV28","v":2.9181481481481479},2.8080293501048215,184.34342845426193,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":27.820910304947709},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB28*Bilans!F28+BC28","v":10.522560185185187},0.29116413251009171,3.0637921081046748,null,7.4587680770805118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W28<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W28<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W28<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W28<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W28<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM28*Bilans!F28+BN28","v":3.7124537037037033},3.5723611111111109,234.52080188346886,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":21.868431060886952},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F28<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F28<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F28<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F28<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F28*BT28+BU28","v":2.6276999999999999},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.2227317018774047},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC28*Bilans!F28+CD28","v":10.268111111111111},0.29837932945518569,3.0637921081046748,null,7.2043190030064359,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN28*Bilans!F28+CO28","v":2.6276999999999999},2.5285415094339623,165.99541982015649,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":30.896045167324608}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R29*Bilans!F29+S29","v":11.856083333333332},0.16761997486839542,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.987316390370935},null,9.868766942962397,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC29*Bilans!F29+AD29","v":4.9137500000000003},4.7283254716981133,192.04151565807643,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.221799537964856},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-2.7999999999999758E-2},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":10.733416666666667},0.18515226344866281,1.987316390370935,null,8.7461002762957314,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.6792083333333334},3.5403702830188681,143.7925707972849,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.651678004917219},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB29*Bilans!F29+BC29","v":11.856083333333332},0.16761997486839542,1.987316390370935,null,9.868766942962397,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W29<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W29<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W29<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W29<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W29<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM29*Bilans!F29+BN29","v":4.5369907407407393},4.3657835429769376,177.31683101063555,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.07063477750769},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F29<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F29<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F29<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F29<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F29*BT29+BU29","v":3.2628750000000002},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.5953712885180265},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC29*Bilans!F29+CD29","v":11.764166666666666},0.16892963578983652,1.987316390370935,null,9.7768502762957308,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN29*Bilans!F29+CO29","v":3.2628750000000002},3.1397476415094343,127.52123335595955,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":15.393592301168386}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":10848.350876097564},null,{"$f":"F30/F32","v":3752.1736884205707},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R30*Bilans!F30+S30","v":11.35955},0.20615827849560553,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.341865272484756},null,9.0176847275152454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC30*Bilans!F30+AD30","v":4.4577499999999999},4.2895330188679246,209.58742028393928,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.554769700890885},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-2.7999999999999758E-2},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":10.804349999999999},0.2167520741631617,2.341865272484756,null,8.4624847275152426,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.4106750000000003},3.2819702830188682,160.35770841274737,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":17.716075156426907},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB30*Bilans!F30+BC30","v":11.35955},0.20615827849560553,2.341865272484756,null,9.0176847275152454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W30<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W30<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W30<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W30<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W30<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM30*Bilans!F30+BN30","v":4.2273611111111107},4.0678380503144647,198.75536086286237,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":14.293497301503228},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F30<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F30<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F30<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F30<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F30*BT30+BU30","v":3.034875},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.790352845841511},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC30*Bilans!F30+CD30","v":11.257499999999999},0.20802711725380912,2.341865272484756,null,8.9156347275152434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN30*Bilans!F30+CO30","v":3.034875},2.9203514150943395,142.68893996617578,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":19.909806708396996}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":39.820693762054233},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R31*Bilans!F31+S31","v":11.151300000000001},0.22334309656393553,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.4905658727134146},null,8.6607341272865863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC31*Bilans!F31+AD31","v":4.2664999999999997},4.1055000000000001,214.79255034146345,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.16470837751856},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-2.7999999999999758E-2},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":10.834099999999999},0.22988211966969244,2.4905658727134146,null,8.3435341272865848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.2980500000000004},3.1735952830188685,166.03693206461119,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":19.617722075979117},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB31*Bilans!F31+BC31","v":11.151300000000001},0.22334309656393553,2.4905658727134146,null,8.6607341272865863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W31<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W31<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W31<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W31<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W31<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM31*Bilans!F31+BN31","v":4.0974999999999993},3.9428773584905654,206.28441931891393,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":15.790171639458924},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F31<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F31<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F31<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F31<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F31*BT31+BU31","v":2.9392499999999999},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.8811336541713892},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC31*Bilans!F31+CD31","v":11.045},0.22549260957115569,2.4905658727134146,null,8.5544341272865854,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN31*Bilans!F31+CO31","v":2.9392499999999999},2.8283349056603773,147.9735154321215,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":22.012495804263992}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R37*Bilans!F37+S37","v":10.631921296296298},0.27796745842245596,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.955328140879065},null,7.6765931554172333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC37*Bilans!F37+AD37","v":3.8071759259259257},3.6635089098532494,231.26391439765811,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":20.505026243943959},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ37*Bilans!F37+AK37","v":10.426087962962963},0.28345513210490869,2.955328140879065,null,7.4707598220838989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU37*Bilans!F37+AV37","v":2.9870370370370369},2.8743186582809224,181.44522109730531,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":26.135009813557527},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB37*Bilans!F37+BC37","v":10.631921296296298},0.27796745842245596,2.955328140879065,null,7.6765931554172333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W37<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W37<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W37<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W37<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W37<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM37*Bilans!F37+BN37","v":3.8071759259259257},3.6635089098532494,231.26391439765811,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":20.505026243943959},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F37<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F37<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F37<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F37<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F37*BT37+BU37","v":2.6834999999999996},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.1557190583280259},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC37*Bilans!F37+CD37","v":10.412777777777777},0.28381746004280628,2.955328140879065,null,7.457449636898712,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN37*Bilans!F37+CO37","v":2.6834999999999996},2.5822358490566035,163.00710194661755,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":29.091202637012394}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R44*Bilans!F44+S44","v":10.520796296296297},0.29137923029743262,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.0655415269308945},null,7.4552547693654017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC44*Bilans!F44+AD44","v":3.7109259259259257},3.5708909853249473,234.5695643585417,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":21.890991824478856},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ44*Bilans!F44+AK44","v":10.283462962962963},0.29810400815092969,3.0655415269308945,null,7.2179214360320678,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU44*Bilans!F44+AV44","v":2.9170370370370371},2.8069601677148848,184.38743339366982,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":27.848754772138886},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB44*Bilans!F44+BC44","v":10.520796296296297},0.29137923029743262,3.0655415269308945,null,7.4552547693654017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W44<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W44<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W44<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W44<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W44<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM44*Bilans!F44+BN44","v":3.7109259259259257},3.5708909853249473,234.5695643585417,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":21.890991824478856},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F44<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F44<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F44<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F44<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F44*BT44+BU44","v":2.6267999999999998},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.2238358813092951},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC44*Bilans!F44+CD44","v":10.265777777777778},0.29861756150292285,3.0655415269308945,null,7.2002362508468831,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN44*Bilans!F44+CO44","v":2.6267999999999998},2.5276754716981129,166.04139881969627,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":30.925783883695399}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R61*Bilans!F61+S61","v":10.372041666666668},0.3097823891575901,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.2130758479420729},null,7.158965818724595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC61*Bilans!F61+AD61","v":3.5820833333333333},3.4469103773584906,238.25145413483665,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":23.862862473296133},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ61*Bilans!F61+AK61","v":10.092541666666667},0.31836141519773159,3.2130758479420729,null,6.8794658187245945,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU61*Bilans!F61+AV61","v":2.8233333333333333},2.7167924528301888,187.78548949838932,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":30.275830679298526},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB61*Bilans!F61+BC61","v":10.372041666666668},0.3097823891575901,3.2130758479420729,null,7.158965818724595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W61<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W61<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W61<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W61<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W61<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM61*Bilans!F61+BN61","v":3.5820833333333333},3.4469103773584906,238.25145413483665,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":23.862862473296133},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F61<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F61<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F61<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F61<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F61*BT61+BU61","v":2.5508999999999999},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.3197585530688212},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC61*Bilans!F61+CD61","v":10.068999999999999},0.31910575508412686,3.2130758479420729,null,6.8559241520579262,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN61*Bilans!F61+CO61","v":2.5508999999999999},2.4546396226415093,169.66540914809019,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":33.509256321776434}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R71*Bilans!F71+S71","v":11.274616666666667},0.21309033050291723,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.4025117917936991},null,8.8721048748729672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC71*Bilans!F71+AD71","v":4.3797499999999996},4.2144764150943397,211.86399081316156,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.194393951839515},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-2.7999999999999758E-2},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":10.816483333333332},0.2221157947324561,2.4025117917936991,null,8.4139715415396328,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.3647416666666672},3.2377702830188686,162.76444946751042,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":18.476276359176389},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB71*Bilans!F71+BC71","v":11.274616666666667},0.21309033050291723,2.4025117917936991,null,8.8721048748729672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W71<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W71<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W71<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W71<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W71<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM71*Bilans!F71+BN71","v":4.1743981481481471},4.0168736897274622,201.93039577823794,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":14.892661098498266},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F71<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F71<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F71<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F71<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F71*BT71+BU71","v":2.9958749999999998},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.8266773790706412},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC71*Bilans!F71+CD71","v":11.170833333333333},0.21507005969059598,2.4025117917936991,null,8.7683215415396329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN71*Bilans!F71+CO71","v":2.9958749999999998},2.882823113207547,144.92106478163831,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":20.751165155612004}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R77*Bilans!F77+S77","v":11.038600000000001},0.23291351609076441,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.5710391387195122},null,8.4675608612804893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC77*Bilans!F77+AD77","v":4.1629999999999994},4.0059056603773575,217.07865986562354,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":16.097656591459025},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-2.7999999999999758E-2},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":10.850199999999999},0.23695776471581284,2.5710391387195122,null,8.2791608612804879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.2371000000000003},3.1149452830188684,168.79782124693975,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":20.702030950617495},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB77*Bilans!F77+BC77","v":11.038600000000001},0.23291351609076441,2.5710391387195122,null,8.4675608612804893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W77<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W77<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W77<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W77<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W77<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM77*Bilans!F77+BN77","v":4.0272222222222211},3.8752515723270431,209.99855944776803,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":16.640389005716521},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F77<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F77<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F77<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F77<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F77*BT77+BU77","v":2.8874999999999997},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.9327695560253702},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC77*Bilans!F77+CD77","v":10.93},0.23522773455805235,2.5710391387195122,null,8.3589608612804867,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN77*Bilans!F77+CO77","v":2.8874999999999997},2.7785377358490564,150.5680111366774,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":23.208500221729494}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R94*Bilans!F94+S94","v":10.737166666666667},0.26552127199118025,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.8509461509146341},null,7.8862205157520329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC94*Bilans!F94+AD94","v":3.898333333333333},3.7512264150943393,227.69541768982972,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":19.255495385770448},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ94*Bilans!F94+AK94","v":10.561166666666667},0.26994613766610071,2.8509461509146341,null,7.7102205157520327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU94*Bilans!F94+AV94","v":3.0533333333333332},2.9381132075471696,178.34031860101243,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":24.584390669932901},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB94*Bilans!F94+BC94","v":10.737166666666667},0.26552127199118025,2.8509461509146341,null,7.8862205157520329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W94<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W94<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W94<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W94<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W94<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM94*Bilans!F94+BN94","v":3.898333333333333},3.7512264150943393,227.69541768982972,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":19.255495385770448},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F94<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F94<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F94<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F94<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F94*BT94+BU94","v":2.7371999999999996},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.0938083052108931},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC94*Bilans!F94+CD94","v":10.552},0.27018064356658777,2.8509461509146341,null,7.7010538490853655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN94*Bilans!F94+CO94","v":2.7371999999999996},2.633909433962264,159.87547600699494,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":27.423768636634197}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R104*Bilans!F104+S104","v":16.151737499999999},8.7369823645039799E-2,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.4111744569359759},null,14.740563043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.4249124999999996},5.2201988207547165,142.07751469486885,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.2043776473184673},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ104*Bilans!F104+AK104","v":16.151737499999999},8.7369823645039799E-2,1.4111744569359759,null,14.740563043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU104*Bilans!F104+AV104","v":5.4249124999999996},5.2201988207547165,142.07751469486885,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.2043776473184673},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB104*Bilans!F104+BC104","v":16.151737499999999},8.7369823645039799E-2,1.4111744569359759,null,14.740563043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W104<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W104<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W104<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W104<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W104<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM104*Bilans!F104+BN104","v":4.1401388888888873},3.9839072327044009,108.42951731017025,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.1297286774578694},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F104<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F104<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F104<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F104<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F104*BT104+BU104","v":3.6968275000000004},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.2907133462470877},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.72199999999999986},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.8000000000000007},{"$f":"CC104*Bilans!F104+CD104","v":13.480274999999999},0.10468439678982631,1.4111744569359759,null,12.069100543064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN104*Bilans!F104+CO104","v":4.1649875000000005},4.0078181603773588,109.08029811267836,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":8.0812261390120703}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F116<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F116<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F116<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F116<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F116<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F116<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F116<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F116<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F116<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F116<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F116<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F116<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F116<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F116<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F116<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F116*BT116+BU116","v":3.6412125000000009},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.32570114845625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F119<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F119<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F119<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F119<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F119<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F119<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F119<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F119<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F119<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F119<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F119<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F119<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F119<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F119<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F119<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F119*BT119+BU119","v":4.0787550000000001},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.0762149462331654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F136<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F136<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F136<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F136<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F136<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F136<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F136<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F136<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F136<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F136<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F136<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F136<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F136<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F136<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F136<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F136*BT136+BU136","v":4.3205100000000005},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9600399242272915},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F142<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F142<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F142<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F142<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F142<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F142<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F142<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F142<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F142<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F142<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F142<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F142<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F142<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F142<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F142<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F142*BT142+BU142","v":4.1025900000000002},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.0641526677107036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F152<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F152<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F152<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F152<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F152<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F152<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F152<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F152<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F152<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F152<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F152<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F152<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F152<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F152<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F152<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F152*BT152+BU152","v":4.5038125000000004},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8802674607398187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F169<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F169<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F169<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F169<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F169<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F169<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F169<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F169<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F169<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F169<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F169<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F169<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F169<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F169<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F169<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F169*BT169+BU169","v":4.7285424999999996},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7909053567824031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F175<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F175<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F175<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F175<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F175<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F175<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F175<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F175<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F175<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F175<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F175<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F175<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F175<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F175<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F175<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F175*BT175+BU175","v":4.2955400000000008},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9714336481614079},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F185<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F185<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F185<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F185<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F185<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F185<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F185<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F185<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F185<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F185<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F185<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F185<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F185<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F185<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F185<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F185*BT185+BU185","v":4.9572449999999995},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.7082819374518017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F201<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F201<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F201<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F201<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F201<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F201<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F201<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F201<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F201<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F201<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F201<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F201<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F201<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F201<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F201<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F201*BT201+BU201","v":4.8091274999999989},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7608957327546957},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F211<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F211<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F211<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F211<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F211<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F211<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F211<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.20960000000000001},{"$f":"IF(Bilans!F211<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F211<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F211<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F211<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F211<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F211<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F211<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F211<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":0.77999999999999936},{"$f":"Bilans!F211*BT211+BU211","v":5.3396733333333328},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.585934487819465},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F217<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F217<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F217<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F217<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F217<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F217<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F217<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F217<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F217<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F217<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F217<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F217<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F217<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F217<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F217<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F217*BT217+BU217","v":4.511757499999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8769563951571548},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F234<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F234<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F234<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F234<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F234<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F234<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F234<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.20960000000000001},{"$f":"IF(Bilans!F234<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F234<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F234<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F234<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F234<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F234<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F234<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F234<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":0.77999999999999936},{"$f":"Bilans!F234*BT234+BU234","v":5.9038466666666665},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4343821191759591},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F244<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F244<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F244<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F244<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F244<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F244<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F244<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F244<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F244<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F244<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F244<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F244<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F244<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F244<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F244<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F244*BT244+BU244","v":4.1457199999999998},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.0426782544463342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R250*Bilans!F250+S250","v":16.826149999999998},7.2396552178786572E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.2181552464430896},null,15.607994753556909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC250*Bilans!F250+AD250","v":5.7600499999999997},5.5426896226415092,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ250*Bilans!F250+AK250","v":16.826149999999998},7.2396552178786572E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":15.607994753556909},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU250*Bilans!F250+AV250","v":5.7600499999999997},5.5426896226415092,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB250*Bilans!F250+BC250","v":16.826149999999998},7.2396552178786572E-2,1.2181552464430896,null,{"$f":"BD250-BF250","v":15.607994753556909},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W250<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W250<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W250<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W250<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W250<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM250*Bilans!F250+BN250","v":4.3087037037037019},4.1461111111111091,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F250<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F250<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F250<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F250<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F250*BT250+BU250","v":3.8846700000000007},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.1799463256913083},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.72199999999999986},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.8000000000000007},{"$f":"CC250*Bilans!F250+CD250","v":14.476033333333334},8.4149795623784343E-2,1.2181552464430896,null,{"$f":"CE250-CG250","v":13.257878086890244},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN250*Bilans!F250+CO250","v":4.3704833333333335},4.2055594339622644,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A10'!$C$39+'151.A10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W260<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W260<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W260<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W260<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W260<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.3135648148148142},2.2262604821802929,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F260<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F260<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F260<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F260<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F260*BT260+BU260","v":4.826152500000001},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.7546839004824764},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R277*Bilans!F277+S277","v":18.038462500000001},4.8296088385741669E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A10'!$C$39+'151.A10'!$C$40)","v":0.87118717924288669},null,17.167275320757113,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC277*Bilans!F277+AD277","v":6.3624874999999994},6.1223936320754708,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ277*Bilans!F277+AK277","v":18.038462500000001},4.8296088385741669E-2,0.87118717924288669,null,17.167275320757113,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU277*Bilans!F277+AV277","v":6.3624874999999994},6.1223936320754708,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB277*Bilans!F277+BC277","v":18.038462500000001},4.8296088385741669E-2,0.87118717924288669,null,17.167275320757113,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W277<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W277<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W277<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W277<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W277<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM277*Bilans!F277+BN277","v":4.6117129629629616},4.4376860587002085,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F277<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F277<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F277<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F277<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F277*BT277+BU277","v":4.2223325000000003},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.0056146911744293},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.72199999999999986},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.8000000000000007},{"$f":"CC277*Bilans!F277+CD277","v":16.265991666666665},5.3558811359050461E-2,0.87118717924288669,null,15.394804487423778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN277*Bilans!F277+CO277","v":4.7398791666666664},4.5610158018867919,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R286*Bilans!F286+S286","v":16.976925000000001},6.9211763343263955E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.1750029153963415},null,15.80192208460366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC286*Bilans!F286+AD286","v":5.834975},5.6147872641509435,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ286*Bilans!F286+AK286","v":16.976925000000001},6.9211763343263955E-2,1.1750029153963415,null,15.80192208460366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU286*Bilans!F286+AV286","v":5.834975},5.6147872641509435,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB286*Bilans!F286+BC286","v":16.976925000000001},6.9211763343263955E-2,1.1750029153963415,null,15.80192208460366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W286<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W286<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W286<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W286<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W286<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM286*Bilans!F286+BN286","v":4.3463888888888871},4.1823742138364759,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F286<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F286<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F286<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F286<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.2480000000000011},{"$f":"Bilans!F286*BT286+BU286","v":3.9266650000000007},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.156632178457611},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.72199999999999986},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.8000000000000007},{"$f":"CC286*Bilans!F286+CD286","v":14.698650000000001},7.9939512499198326E-2,1.1750029153963415,null,13.52364708460366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN286*Bilans!F286+CO286","v":4.4164250000000003},4.2497674528301888,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R292*Bilans!F292+S292","v":14.510916666666668},0.11328348157351675,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.6438471608231706},null,12.867069505843498,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.9999999999999858E-2},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"AC292*Bilans!F292+AD292","v":5.1777499999999996},4.9823632075471691,162.56308848320293,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.7928826321820281},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.76666666666666627},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":5.3533333333333371},{"$f":"AJ292*Bilans!F292+AK292","v":12.234166666666667},0.13436527436740037,1.6438471608231706,null,10.590319505843496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9366666666666656},{"$f":"AU292*Bilans!F292+AV292","v":3.9538333333333333},3.804632075471698,124.13642180763922,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.205184348214093},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB292*Bilans!F292+BC292","v":14.510916666666668},0.11328348157351675,1.6438471608231706,null,12.867069505843498,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W292<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W292<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W292<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W292<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W292<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"BM292*Bilans!F292+BN292","v":5.4669444444444455},5.2606446540880514,171.64277407271058,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.3806490003358434},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F292<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F292<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F292<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F292<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5966666666666658},{"$f":"Bilans!F292*BT292+BU292","v":3.5061333333333335},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.4153023538817466},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.76666666666666627},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.3533333333333371},{"$f":"CC292*Bilans!F292+CD292","v":12.234166666666667},0.13436527436740037,1.6438471608231706,null,10.590319505843496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.9366666666666656},{"$f":"CN292*Bilans!F292+CO292","v":3.9538333333333333},3.804632075471698,124.13642180763922,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":10.205184348214093}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R309*Bilans!F309+S309","v":12.533499999999998},0.14818496490381391,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.8572762576219515},null,10.676223742378047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.9999999999999858E-2},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"AC309*Bilans!F309+AD309","v":5.0404999999999998},4.8502924528301881,182.32746189415556,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.2228086160635456},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.76666666666666627},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":5.3533333333333371},{"$f":"AJ309*Bilans!F309+AK309","v":11.065000000000001},0.16785144668973803,1.8572762576219515,null,9.2077237423780502,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9366666666666656},{"$f":"AU309*Bilans!F309+AV309","v":3.7809999999999997},3.6383207547169807,136.76820423009664,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.295045445455781},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB309*Bilans!F309+BC309","v":12.533499999999998},0.14818496490381391,1.8572762576219515,null,10.676223742378047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W309<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W309<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W309<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W309<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W309<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"BM309*Bilans!F309+BN309","v":5.2805555555555559},5.0812893081761006,191.0108703175334,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.8035371165368694},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F309<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F309<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F309<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F309<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5966666666666658},{"$f":"Bilans!F309*BT309+BU309","v":3.3515999999999999},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.5266655009617063},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.76666666666666627},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.3533333333333371},{"$f":"CC309*Bilans!F309+CD309","v":11.065000000000001},0.16785144668973803,1.8572762576219515,null,9.2077237423780502,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.9366666666666656},{"$f":"CN309*Bilans!F309+CO309","v":3.7809999999999997},3.6383207547169807,136.76820423009664,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":12.295045445455781}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R315*Bilans!F315+S315","v":15.775166666666664},9.5554774426770947E-2,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.5073924923780493},null,14.267774174288615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.9999999999999858E-2},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"AC315*Bilans!F315+AD315","v":5.2654999999999994},5.0668018867924527,149.23980722319379,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.9177329649281702},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.76666666666666627},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":5.3533333333333371},{"$f":"AJ315*Bilans!F315+AK315","v":12.981666666666666},0.11611702342108482,1.5073924923780493,null,11.474274174288617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9366666666666656},{"$f":"AU315*Bilans!F315+AV315","v":4.0643333333333329},3.9109622641509429,115.1951995361252,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.9621888608617937},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB315*Bilans!F315+BC315","v":15.775166666666664},9.5554774426770947E-2,1.5073924923780493,null,14.267774174288615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W315<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W315<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W315<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W315<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W315<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"BM315*Bilans!F315+BN315","v":5.5861111111111112},5.3753144654088052,158.32687215830654,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.5206943081345301},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F315<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F315<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F315<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F315<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5966666666666658},{"$f":"Bilans!F315*BT315+BU315","v":3.6049333333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.3491064355392397},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.76666666666666627},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.3533333333333371},{"$f":"CC315*Bilans!F315+CD315","v":12.981666666666666},0.11611702342108482,1.5073924923780493,null,11.474274174288617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.9366666666666656},{"$f":"CN315*Bilans!F315+CO315","v":4.0643333333333329},3.9109622641509429,115.1951995361252,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":8.9621888608617937}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R325*Bilans!F325+S325","v":11.527783333333334},0.1927290311451334,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.2217385130843499},null,9.3060448202489834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC325*Bilans!F325+AD325","v":4.6122499999999995},4.4382028301886791,204.45306604555918,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.351687548226778},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-2.7999999999999758E-2},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":10.780316666666666},0.20609213827216116,2.2217385130843499,null,8.5585781535823156,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.5016583333333333},3.369520283018868,155.22245812650718,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.269168911199394},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB325*Bilans!F325+BC325","v":11.527783333333334},0.1927290311451334,2.2217385130843499,null,9.3060448202489834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W325<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W325<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W325<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W325<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W325<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM325*Bilans!F325+BN325","v":4.3322685185185179},4.1687866876310267,192.04197117323724,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.149939956581999},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F325<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F325<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F325<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F325<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F325*BT325+BU325","v":3.1121249999999998},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.7210899604043077},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC325*Bilans!F325+CD325","v":11.429166666666665},0.19439199531179149,2.2217385130843499,null,9.207428153582315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN325*Bilans!F325+CO325","v":3.1121249999999998},2.9946863207547167,137.95511912126096,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":18.305521434488963}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R342*Bilans!F342+S342","v":10.880629629629631},0.24894332208551748,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.708660086382114},null,8.171969543247517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC342*Bilans!F342+AD342","v":4.0225925925925923},3.8707966457023057,222.14520831620388,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":17.643437333399206},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ342*Bilans!F342+AK342","v":10.745296296296296},0.25207867812037338,2.708660086382114,null,8.0366362099141817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU342*Bilans!F342+AV342","v":3.1437037037037037},3.0250733752620547,173.6091085708442,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":22.576033562446838},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB342*Bilans!F342+BC342","v":10.880629629629631},0.24894332208551748,2.708660086382114,null,8.171969543247517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W342<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W342<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W342<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W342<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W342<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM342*Bilans!F342+BN342","v":4.0225925925925923},3.8707966457023057,222.14520831620388,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":17.643437333399206},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F342<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F342<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F342<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F342<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F342*BT342+BU342","v":2.8103999999999996},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.0132266200623601},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC342*Bilans!F342+CD342","v":10.741777777777777},0.25216124764614822,2.708660086382114,null,8.0331176913956632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN342*Bilans!F342+CO342","v":2.8103999999999996},2.7043471698113204,155.20261599484581,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":25.253472930971842}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R352*Bilans!F352+S352","v":10.635449074074074},0.27754627779867519,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.9518293032266261},null,7.6836197708474483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC352*Bilans!F352+AD352","v":3.8102314814814813},3.6664491614255765,231.15119795648619,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.462174074285912},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ352*Bilans!F352+AK352","v":10.430615740740741},0.2829966491524688,2.9518293032266261,null,7.4787864375141151,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU352*Bilans!F352+AV352","v":2.9892592592592591},2.8764570230607966,181.34616286137955,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":26.081919658155815},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB352*Bilans!F352+BC352","v":10.635449074074074},0.27754627779867519,2.9518293032266261,null,7.6836197708474483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W352<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W352<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W352<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W352<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W352<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM352*Bilans!F352+BN352","v":3.8102314814814813},3.6664491614255765,231.15119795648619,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.462174074285912},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F352<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F352<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F352<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F352<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F352*BT352+BU352","v":2.6852999999999998},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.1536037288285321},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC352*Bilans!F352+CD352","v":10.417444444444444},0.28335445597704317,2.9518293032266261,null,7.4656151412178176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN352*Bilans!F352+CO352","v":2.6852999999999998},2.5839679245283018,162.90619477827889,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":29.034230751647257}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R358*Bilans!F358+S358","v":10.910615740740742},0.24553334385457015,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.6789199663363821},null,8.2316957744043595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC358*Bilans!F358+AD358","v":4.0485648148148146},3.895788784067086,220.88514282533109,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":17.318993964705282},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ358*Bilans!F358+AK358","v":10.783782407407406},0.24842118146748079,2.6789199663363821,null,8.1048624410710239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU358*Bilans!F358+AV358","v":3.1625925925925924},3.0432494758909852,172.5474948448126,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":22.170756283222747},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB358*Bilans!F358+BC358","v":10.910615740740742},0.24553334385457015,2.6789199663363821,null,8.2316957744043595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W358<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W358<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W358<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W358<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W358<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM358*Bilans!F358+BN358","v":4.0485648148148146},3.895788784067086,220.88514282533109,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":17.318993964705282},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F358<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F358<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F358<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F358<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F358*BT358+BU358","v":2.8256999999999999},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.9969112407627336},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC358*Bilans!F358+CD358","v":10.781444444444444},0.24847505175587109,2.6789199663363821,null,8.1025244781080623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN358*Bilans!F358+CO358","v":2.8256999999999999},2.7190698113207548,154.1670139002301,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":24.81405301111085}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R369*Bilans!F369+S369","v":10.983883333333335},0.23763084633137471,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.6101094925050816},null,8.3737738408282532,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC369*Bilans!F369+AD369","v":4.1127499999999992},3.957551886792452,218.05415911504832,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":16.567542793998246},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-2.7999999999999758E-2},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":10.858016666666666},0.24038547486466205,2.6101094925050816,null,8.2479071741615844,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.2075083333333336},3.0864702830188682,170.05909245140364,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":21.243331129620216},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB369*Bilans!F369+BC369","v":10.983883333333335},0.23763084633137471,2.6101094925050816,null,8.3737738408282532,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W369<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W369<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W369<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W369<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W369<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM369*Bilans!F369+BN369","v":3.9931018518518511},3.8424187631027245,211.71052618474204,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.063967851062039},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F369<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F369<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F369<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F369<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F369*BT369+BU369","v":2.8623749999999997},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.9585124566219512},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC369*Bilans!F369+CD369","v":10.874166666666666},0.24002846126186667,2.6101094925050816,null,8.264057174161584,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN369*Bilans!F369+CO369","v":2.8623749999999997},2.7543608490566034,151.7604458566498,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":23.804764094856992}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R370*Bilans!F370+S370","v":10.800666666666668},0.2581291654685573,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.7879670731707318},null,8.0126995934959364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"AC370*Bilans!F370+AD370","v":3.9533333333333327},3.8041509433962259,225.33637595950299,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":18.529460946818574},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ370*Bilans!F370+AK370","v":10.642666666666667},0.2619613260934664,2.7879670731707318,null,7.8546995934959352,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.0222222222222221},{"$f":"AU370*Bilans!F370+AV370","v":3.0933333333333333},2.9766037735849058,176.31716432581686,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":23.68097056349874},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB370*Bilans!F370+BC370","v":10.800666666666668},0.2581291654685573,2.7879670731707318,null,8.0126995934959364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W370<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W370<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W370<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W370<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W370<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.8555555555555552},{"$f":"BM370*Bilans!F370+BN370","v":3.9533333333333327},3.8041509433962259,225.33637595950299,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":18.529460946818574},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F370<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F370<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F370<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F370<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F370*BT370+BU370","v":2.7695999999999996},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.0576155737374555},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC370*Bilans!F370+CD370","v":10.635999999999999},0.2621255239912309,2.7879670731707318,null,7.8480329268292675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":7.1999999999999967E-2},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN370*Bilans!F370+CO370","v":2.7695999999999996},2.6650867924528296,157.86466109378736,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":26.448994659790621}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R371*Bilans!F371+S371","v":11.081883333333334},0.2292148963358786,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.5401327394563009},null,8.5417505938770333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC371*Bilans!F371+AD371","v":4.20275},4.0441556603773581,216.24475140220892,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.733915375772639},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-2.7999999999999758E-2},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":10.844016666666667},0.23424279190425759,2.5401327394563009,null,8.3038839272103662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.2605083333333336},3.1374702830188683,167.76344393230559,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":20.280798601095977},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB371*Bilans!F371+BC371","v":11.081883333333334},0.2292148963358786,2.5401327394563009,null,8.5417505938770333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W371<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W371<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W371<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W371<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W371<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM371*Bilans!F371+BN371","v":4.0542129629629624},3.9012237945492658,208.60205206294418,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.310369842338385},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F371<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F371<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F371<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F371<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F371*BT371+BU371","v":2.907375},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.9127209572288595},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC371*Bilans!F371+CD371","v":10.974166666666665},0.2314647495897609,2.5401327394563009,null,8.4340339272103648,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN371*Bilans!F371+CO371","v":2.907375},2.7976627358490567,149.59361944155546,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":22.744129273151366}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.1879977652434075},{"$f":"SUM(AF7:AF372)/229","v":4.0341966056159757},{"$f":"SUM(AG7:AG372)/Z373","v":3.8219896327080862},{"$f":"SUM(AH7:AH372)","v":3491.5047419585558},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4629942902312818},{"$f":"SUM(AX7:AX372)/229","v":3.3367368464551301},{"$f":"SUM(AY7:AY372)/AR373","v":3.0193468519488418},{"$f":"SUM(AZ7:AZ372)","v":4458.1689784999417},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10808.530182335511},{"$f":"SUM(BK7:BK372)","v":39.820693762054233},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9452477519003697},{"$f":"SUM(BP7:BP372)/229","v":3.795568152786553},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.6222778638997686},{"$f":"SUM(BR7:BR372)","v":3914.0984063724954},null,null,null,{"$f":"SUM(BV7:BV372)","v":1312.7923747278446},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":918.75316300215957},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(CK7:CK372)","v":10848.350876097564},{"$f":"SUM(CL7:CL372)","v":39.820693762054233},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0074022962154299},{"$f":"SUM(CQ7:CQ372)/229","v":2.8912176719260665},{"$f":"SUM(CR7:CR372)/CK373","v":2.6878234085453805},{"$f":"SUM(CS7:CS372)","v":5103.5073083105781}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.596691437610533},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A08","index":40,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45","VTS70"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4711.8822630581062},null,null,"COP",{"$f":"K13","v":3.5677459202882624},{"$f":"L13","v":3.1190841856901645},{"$f":"M13","v":3.3861626984435715},{"$f":"N13","v":3.0954560242287958},null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU",null,null,null,null,null,null,null,null,"V70stC  /  V55stC"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99968867239041659},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99968867239041659},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99790468591192971},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.99790822764924914},null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.5677459202882624},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.1132760958341166E-4},{"$f":"1-L3","v":3.1132760958341166E-4},{"$f":"1-M3","v":2.0953140880702881E-3},{"$f":"1-N3","v":2.0917723507508645E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.99968867239041659},null,null,"COP-Inst",{"$f":"K14","v":3.5680573448529107},{"$f":"L14","v":3.1193956102548133},{"$f":"M14","v":3.3882624120912288},{"$f":"N14","v":3.0975521812628735}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.1132760958341166E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.5680573448529107},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R7*Bilans!F7+S7","v":6.8767166666666668},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.37370637530537093},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":4.3068438071646344},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC7*Bilans!F7+AD7","v":3.7716666666666669},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.6293396226415098},{"$f":"AF7*Z7","v":196.57424009203868},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.758993436297597},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ7*Bilans!F7+AK7","v":6.8939500000000002},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.37277219293758046},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":4.3240771404979679},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.1637166666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.0443311320754716},{"$f":"AX7*AR7","v":164.88869631900599},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":21.171618900945337},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB7*Bilans!F7+BC7","v":6.8767166666666668},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.37370637530537093},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":4.3068438071646344},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W7<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W7<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W7<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W7<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W7<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM7*Bilans!F7+BN7","v":3.5620370370370371},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4276205450733754},{"$f":"BP7*BJ7","v":185.64862317328834},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":18.804128896130656},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F7<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F7<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F7<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F7<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F7*BT7+BU7","v":3.0056966666666667},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.8174406908514573},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC7*Bilans!F7+CD7","v":6.9410833333333333},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":0.37024088835825814},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"CE7-CG7","v":4.3712104738313009},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN7*Bilans!F7+CO7","v":3.0056966666666667},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.8922741509433965},{"$f":"CQ7*CK7","v":156.65290451537967},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":22.284685051575096}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R8*Bilans!F8+S8","v":6.6916296296296292},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.44940137642127032},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":3.6844020635727186},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC8*Bilans!F8+AD8","v":3.3925925925925928},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.3925925925925928},{"$f":"AF8*Z8","v":218.25656946702804},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":22.565806880391946},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ8*Bilans!F8+AK8","v":6.6201481481481483},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.4542538170989604},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":3.6129205820912378},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU8*Bilans!F8+AV8","v":2.889444444444444},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.889444444444444},{"$f":"AX8*AR8","v":185.88740466124659},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":26.495262580835774},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB8*Bilans!F8+BC8","v":6.6916296296296292},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.44940137642127032},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":3.6844020635727186},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W8<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W8<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W8<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W8<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W8<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM8*Bilans!F8+BN8","v":3.3925925925925928},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.3925925925925928},{"$f":"BP8*BJ8","v":218.25656946702804},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":22.565806880391946},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F8<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F8<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F8<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F8<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F8*BT8+BU8","v":2.7411333333333334},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.0893689081243485},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC8*Bilans!F8+CD8","v":6.5840740740740742},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":0.45674266908666583},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"CE8-CG8","v":3.5768465080171636},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN8*Bilans!F8+CO8","v":2.7411333333333334},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.7411333333333334},{"$f":"CQ8*CK8","v":176.34606615934962},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":27.928808984711679}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":3072.146146731171},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R9*Bilans!F9+S9","v":6.6634814814814813},0.46792717896534985,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.1180240917174795},null,3.5454573897640018,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC9*Bilans!F9+AD9","v":3.3046296296296296},3.3046296296296296,221.11228491418248,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":24.094296419711746},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ9*Bilans!F9+AK9","v":6.5744074074074073},0.47426694126141183,3.1180240917174795,null,3.4563833156899277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU9*Bilans!F9+AV9","v":2.8234722222222222},2.8234722222222222,188.91811319783199,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":28.200286592864455},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB9*Bilans!F9+BC9","v":6.6634814814814813},0.46792717896534985,3.1180240917174795,null,3.5454573897640018,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W9<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W9<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W9<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W9<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W9<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM9*Bilans!F9+BN9","v":3.3046296296296296},3.3046296296296296,221.11228491418248,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":24.094296419711746},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F9<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F9<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F9<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F9<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F9*BT9+BU9","v":2.6762166666666669},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.1643073591537516},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC9*Bilans!F9+CD9","v":6.5137037037037038},0.4786868168327284,3.1180240917174795,null,3.3956796119862243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN9*Bilans!F9+CO9","v":2.6762166666666669},2.6762166666666669,179.06526552520327,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":29.751972942023329}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R10*Bilans!F10+S10","v":6.4834814814814807},0.59019814080844957,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.826538716336382},null,2.6569427651450988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC10*Bilans!F10+AD10","v":2.7421296296296296},2.6903913347309576,224.34215298529091,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":36.883059039791142},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ10*Bilans!F10+AK10","v":6.2819074074074068},0.6091364402831313,3.826538716336382,null,2.4553686910710248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU10*Bilans!F10+AV10","v":2.4015972222222222},2.0844051362683436,173.8111217975661,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":47.605842411553951},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB10*Bilans!F10+BC10","v":6.4834814814814807},0.59019814080844957,3.826538716336382,null,2.6569427651450988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W10<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W10<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W10<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W10<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W10<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM10*Bilans!F10+BN10","v":2.7421296296296296},2.6903913347309576,224.34215298529091,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":36.883059039791142},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F10<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F10<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F10<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F10<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F10*BT10+BU10","v":2.2610916666666672},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.7452581944665018},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC10*Bilans!F10+CD10","v":6.0637037037037036},0.6310563482841578,3.826538716336382,null,2.2371649873673216,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN10*Bilans!F10+CO10","v":2.2610916666666672},1.9624569182389939,163.64229415072867,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":50.564097237899148}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.5311962250365077},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R11*Bilans!F11+S11","v":6.5079259259259254},0.5731965488472538,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.7303206808943088},null,2.7776052450316167,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC11*Bilans!F11+AD11","v":2.8185185185185189},2.7653389238294905,224.40415109338525,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":34.92055315386834},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ11*Bilans!F11+AK11","v":6.321629629629629},0.59008845811058064,3.7303206808943088,null,2.5913089487353203,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU11*Bilans!F11+AV11","v":2.4588888888888887},2.4124947589098533,195.7712429840978,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":40.027927323533376},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB11*Bilans!F11+BC11","v":6.5079259259259254},0.5731965488472538,3.7303206808943088,null,2.7776052450316167,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W11<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W11<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W11<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W11<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W11<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM11*Bilans!F11+BN11","v":2.8185185185185189},2.7653389238294905,224.40415109338525,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":34.92055315386834},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F11<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F11<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F11<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F11<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F11*BT11+BU11","v":2.3174666666666668},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.654150549316749},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC11*Bilans!F11+CD11","v":6.1248148148148145},0.60905036212218866,3.7303206808943088,null,2.3944941339205057,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN11*Bilans!F11+CO11","v":2.3174666666666668},2.0113861635220123,163.22173049265226,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":48.01025612553488}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55","COP PC70",null,null,null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R12*Bilans!F12+S12","v":6.4742962962962958},0.59661980164360962,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.8626933720782524},null,2.6116029242180434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC12*Bilans!F12+AD12","v":2.7134259259259257},2.6622292103424181,224.23216409128875,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":37.649046457055626},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ12*Bilans!F12+AK12","v":6.2669814814814808},0.61635627670071436,3.8626933720782524,null,2.4042881094032285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU12*Bilans!F12+AV12","v":2.3800694444444441},2.0657206498951779,173.98990662959554,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":48.520786789151892},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB12*Bilans!F12+BF8","v":2.7626349734643174},1,3.8626933720782524,null,-1.100058398613935,0.28479050565229524,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":60.240107077630213},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":23.987112434564921},null,{"$f":"IF(Bilans!W12<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W12<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W12<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W12<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W12<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W12<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM12*Bilans!F12+BN12","v":2.7134259259259257},1.9966719077568134,120.27972952216663,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":64.447271102764262},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F12<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F12<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F12<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F12<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F12*BT12+BU12","v":2.2399083333333332},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.7806779710583052},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC12*Bilans!F12+CD12","v":6.0407407407407403},0.6394403497615746,3.8626933720782524,null,2.1780473686624879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":23.987112434564921},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN12*Bilans!F12+CO12","v":2.2399083333333332},1.9440713836477985,163.74372717788006,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":80.101613846694136}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3646.1568440596598},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.5677459202882624},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1190841856901645},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.3861626984435715},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.0954560242287958},null,null,null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R13*Bilans!F13+S13","v":6.4862962962962953},0.58823385326214128,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.8154590637703252},null,2.6708372325259702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC13*Bilans!F13+AD13","v":2.7509259259259258},2.6990216631726067,224.3663793697057,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":36.651520856711819},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ13*Bilans!F13+AK13","v":6.2864814814814807},0.60693077280348073,3.8154590637703252,null,2.4710224177111555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU13*Bilans!F13+AV13","v":2.4081944444444443},2.0901310272536686,173.75004335532034,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":47.328730826252645},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB13*Bilans!F13+BC13","v":6.4862962962962953},0.58823385326214128,3.8154590637703252,null,2.6708372325259702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W13<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W13<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W13<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W13<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W13<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM13*Bilans!F13+BN13","v":2.7509259259259258},2.6990216631726067,224.3663793697057,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":36.651520856711819},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F13<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F13<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F13<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F13<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F13*BT13+BU13","v":2.2675833333333335},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.7345362212443152},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC13*Bilans!F13+CD13","v":6.0707407407407405},0.62849975426635829,3.8154590637703252,null,2.2552816769704154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN13*Bilans!F13+CO13","v":2.2675833333333335},1.9680911949685533,163.60502092652249,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":50.263549287444697}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5680573448529107},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.1193956102548133},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.3882624120912288},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.0975521812628735},null,null,null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R14*Bilans!F14+S14","v":6.588814814814814},0.5178361435884814,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.4119264545223578},null,3.1768883602924562,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC14*Bilans!F14+AD14","v":3.0712962962962966},3.0133473095737253,222.21804790782505,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":29.122450076217739},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ14*Bilans!F14+AK14","v":6.453074074074074},0.52872885315700047,3.4119264545223578,null,3.0411476195517162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU14*Bilans!F14+AV14","v":2.6484722222222219},2.5985010482180293,191.62538237357469,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":33.771799570966586},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB14*Bilans!F14+BC14","v":6.588814814814814},0.5178361435884814,3.4119264545223578,null,3.1768883602924562,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W14<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W14<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W14<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W14<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W14<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM14*Bilans!F14+BN14","v":3.0712962962962966},3.0133473095737253,222.21804790782505,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":29.122450076217739},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F14<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F14<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F14<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F14<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F14*BT14+BU14","v":2.5040166666666668},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.3819152267449981},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC14*Bilans!F14+CD14","v":6.3270370370370372},0.53926133742377602,3.4119264545223578,null,2.9151105825146795,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN14*Bilans!F14+CO14","v":2.5040166666666668},2.4567710691823903,181.17356383568037,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":35.720078963063884}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9752836589494938},null,null,null,null,{"$f":"F11","v":3.5311962250365077},{"$f":"F15","v":2.9752836589494938},{"$f":"F28","v":3.3060290588866268},null,null,null,null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R15*Bilans!F15+S15","v":6.5054074074074064},0.57494232413239099,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.7402340542428862},null,2.7651733531645202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC15*Bilans!F15+AD15","v":2.8106481481481485},2.7576170510132783,224.41326139660146,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":35.117821518781959},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ15*Bilans!F15+AK15","v":6.3175370370370363},0.59203990927405448,3.7402340542428862,null,2.57730298279415,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU15*Bilans!F15+AV15","v":2.4529861111111111},2.4067033542976941,195.85611017078287,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":40.238238435868091},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB15*Bilans!F15+BC15","v":6.5054074074074064},0.57494232413239099,3.7402340542428862,null,2.7651733531645202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W15<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W15<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W15<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W15<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W15<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM15*Bilans!F15+BN15","v":2.8106481481481485},2.7576170510132783,224.41326139660146,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":35.117821518781959},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F15<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F15<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F15<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F15<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F15*BT15+BU15","v":2.3116583333333338},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.6633320637882276},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC15*Bilans!F15+CD15","v":6.1185185185185187},0.61129733332056857,3.7402340542428862,null,2.3782844642756324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN15*Bilans!F15+CO15","v":2.3116583333333338},2.0063449685534596,163.2751790950453,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":48.267623430907406}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.7206440325269434},{"$f":"F19","v":3.7206440325269434},{"$f":"F19","v":3.7206440325269434},null,null,null,null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R16*Bilans!F16+S16","v":6.7040740740740734},0.44126061350706941,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.9582438389227641},null,3.7458302351513093,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC16*Bilans!F16+AD16","v":3.4314814814814816},3.4314814814814816,216.84954290876249,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.915034235846946},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ16*Bilans!F16+AK16","v":6.6403703703703707},0.44549380138833528,2.9582438389227641,null,3.6821265314476066,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU16*Bilans!F16+AV16","v":2.9186111111111108},2.9186111111111108,184.43913766937672,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":25.766034351083025},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB16*Bilans!F16+BC16","v":6.7040740740740734},0.44126061350706941,2.9582438389227641,null,3.7458302351513093,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W16<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W16<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W16<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W16<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W16<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM16*Bilans!F16+BN16","v":3.4314814814814816},3.4314814814814816,216.84954290876249,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.915034235846946},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F16<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F16<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F16<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F16<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F16*BT16+BU16","v":2.7698333333333336},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.0573579973608238},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC16*Bilans!F16+CD16","v":6.6151851851851848},0.44718987543202865,2.9582438389227641,null,3.6569413462624207,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN16*Bilans!F16+CO16","v":2.7698333333333336},2.7698333333333336,175.03725300813014,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":27.150021353754667}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":696.99110994830642},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R17*Bilans!F17+S17","v":6.6848148148148141},0.45387225706461004,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.0340519880589429},null,3.6507628267558712,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC17*Bilans!F17+AD17","v":3.3712962962962965},3.3712962962962965,218.98954019873537,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":22.928544476524142},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ17*Bilans!F17+AK17","v":6.6090740740740737},0.45907368476332461,3.0340519880589429,null,3.5750220860151307,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU17*Bilans!F17+AV17","v":2.873472222222222},2.873472222222222,186.65234539295395,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":26.900875002505167},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB17*Bilans!F17+BC17","v":6.6848148148148141},0.45387225706461004,3.0340519880589429,null,3.6507628267558712,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W17<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W17<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W17<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W17<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W17<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM17*Bilans!F17+BN17","v":3.3712962962962965},3.3712962962962965,218.98954019873537,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":22.928544476524142},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F17<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F17<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F17<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F17<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F17*BT17+BU17","v":2.7254166666666668},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.1071843790331464},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC17*Bilans!F17+CD17","v":6.5670370370370366},0.46201231559185307,3.0340519880589429,null,3.5329850489780936,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN17*Bilans!F17+CO17","v":2.7254166666666668},2.7254166666666668,177.0350898373984,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":28.362238339032221}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4711.8822630581062},null,null,null,null,null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R18*Bilans!F18+S18","v":6.6784444444444437},0.45805980968809784,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.0591269912347561},null,3.6193174532096877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC18*Bilans!F18+AD18","v":3.3513888888888888},3.3513888888888888,219.65068170731709,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.271794107123004},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ18*Bilans!F18+AK18","v":6.5987222222222224},0.46359384259768815,3.0591269912347561,null,3.5395952309874663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU18*Bilans!F18+AV18","v":2.8585416666666665},2.8585416666666665,187.34937859756099,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":27.284133411310069},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB18*Bilans!F18+BC18","v":6.6784444444444437},0.45805980968809784,3.0591269912347561,null,3.6193174532096877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W18<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W18<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W18<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W18<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W18<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM18*Bilans!F18+BN18","v":3.3513888888888888},3.3513888888888888,219.65068170731709,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.271794107123004},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F18<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F18<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F18<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F18<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F18*BT18+BU18","v":2.7107250000000001},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.1240247878420924},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC18*Bilans!F18+CD18","v":6.5511111111111111},0.46696307532416559,3.0591269912347561,null,3.491984119876355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN18*Bilans!F18+CO18","v":2.7107250000000001},2.7107250000000001,177.66144542195124,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":28.771945584713297}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.7206440325269434},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5185.6979985207909},null,null,null,null,null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R19*Bilans!F19+S19","v":6.6615555555555552},0.46920045634452878,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.1256049066310974},null,3.5359506489244579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC19*Bilans!F19+AD19","v":3.2986111111111112},3.2986111111111112,221.29110772357731,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":24.20185692015405},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ19*Bilans!F19+AK19","v":6.5712777777777776},0.47564644386226046,3.1256049066310974,null,3.4456728711466802,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU19*Bilans!F19+AV19","v":2.8189583333333332},2.8189583333333332,189.11305128048784,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":28.319863121900756},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB19*Bilans!F19+BC19","v":6.6615555555555552},0.46920045634452878,3.1256049066310974,null,3.5359506489244579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W19<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W19<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W19<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W19<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W19<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM19*Bilans!F19+BN19","v":3.2986111111111112},3.2986111111111112,221.29110772357731,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":24.20185692015405},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F19<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F19<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F19<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F19<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F19*BT19+BU19","v":2.6717750000000002},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1695678315064906},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC19*Bilans!F19+CD19","v":6.5088888888888885},0.48020560190645062,3.1256049066310974,null,3.3832839822577911,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN19*Bilans!F19+CO19","v":2.6717750000000002},2.6717750000000002,179.23908864146347,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":29.879954017962394}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5467.2645310896196},null,null,null,null,null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R20*Bilans!F20+S20","v":6.552518518518518},0.54250829640804044,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.5547956586636182},null,2.9977228598548997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC20*Bilans!F20+AD20","v":2.9578703703703706},2.9020614954577226,223.65324405242805,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":31.601590513479277},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ20*Bilans!F20+AK20","v":6.3940925925925924},0.55594998151602726,3.5547956586636182,null,2.8392969339289742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU20*Bilans!F20+AV20","v":2.5634027777777777},2.5150366876310275,193.82639374801866,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":36.464581004094157},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB20*Bilans!F20+BC20","v":6.552518518518518},0.54250829640804044,3.5547956586636182,null,2.9977228598548997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W20<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W20<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W20<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W20<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W20<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM20*Bilans!F20+BN20","v":2.9578703703703706},2.9020614954577226,223.65324405242805,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":31.601590513479277},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F20<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F20<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F20<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F20<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F20*BT20+BU20","v":2.4203083333333337},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.4988815170339542},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC20*Bilans!F20+CD20","v":6.2362962962962962},0.57001712070268262,3.5547956586636182,null,2.681500637632678,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN20*Bilans!F20+CO20","v":2.4203083333333337},2.3746421383647807,183.00660359545952,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":38.620454654082387}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6074999999999999},{"$f":"R21*Bilans!F21+S21","v":6.3643749999999999},0.62387496017992683,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.9705741996951218},null,2.3938008003048781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":4.8750000000000016E-2},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.6683124999999999},2.3158938679245278,200.8713705283019,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":44.568467246947129},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ21*Bilans!F21+AK21","v":5.9227499999999997},0.6703936853142749,3.9705741996951218,null,1.9521758003048779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":3.6250000000000004E-2},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.4837500000000001},{"$f":"AU21*Bilans!F21+AV21","v":2.2064374999999998},1.9150212264150941,166.10128109433964,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":53.898013544852098},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.4499999999999993},{"$f":"BB21*Bilans!F21+BC21","v":6.1494999999999997},0.64567431493538041,3.9705741996951218,null,2.1789258003048779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W21<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W21<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W21<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W21<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W21<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM21*Bilans!F21+BN21","v":1.8087500000000003},1.5698584905660378,136.16324603773589,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":65.748499384032939},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F21<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F21<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":3.6250000000000004E-2},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F21<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F21<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.4837500000000001},{"$f":"Bilans!F21*BT21+BU21","v":2.2064374999999998},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.8380294447602781},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.2500000000000018E-2},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.4075000000000006},{"$f":"CC21*Bilans!F21+CD21","v":3.7763750000000003},1,3.9705741996951218,null,-0.19419919969512156,4.8909600961501494E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":86.68709039903851},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":2.2499999999999992E-2},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN21*Bilans!F21+CO21","v":1.7253750000000001},1.269615566037736,110.05927934513966,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":81.251081299195192}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R22*Bilans!F22+S22","v":6.7391851851851845},0.41845411190817894,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.8200397516514228},null,3.9191454335337617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC22*Bilans!F22+AD22","v":3.5412037037037036},3.5412037037037036,212.40208911472453,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.155980329646159},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ22*Bilans!F22+AK22","v":6.6974259259259261},0.42106322381782063,2.8200397516514228,null,3.8773861742745033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU22*Bilans!F22+AV22","v":3.0009027777777777},3.0009027777777777,179.99473415311655,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":23.78498654594118},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB22*Bilans!F22+BC22","v":6.7391851851851845},0.41845411190817894,2.8200397516514228,null,3.9191454335337617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W22<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W22<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W22<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W22<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W22<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM22*Bilans!F22+BN22","v":3.5412037037037036},3.5412037037037036,212.40208911472453,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.155980329646159},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F22<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F22<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F22<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F22<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F22*BT22+BU22","v":2.8508083333333336},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.9705161143266108},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC22*Bilans!F22+CD22","v":6.702962962962963},0.4207154011193967,2.8200397516514228,null,3.8829232113115402,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN22*Bilans!F22+CO22","v":2.8508083333333336},2.8508083333333336,170.99204008861796,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":25.037260962284481}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R23*Bilans!F23+S23","v":6.6292592592592587},0.49066256336154157,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.2527293413363823},null,3.3765299179228765,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC23*Bilans!F23+AD23","v":3.1976851851851853},3.1976851851851853,223.97366960252938,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":26.065887544272865},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ23*Bilans!F23+AK23","v":6.518796296296296},0.49897698800381984,3.2527293413363823,null,3.2660669549599137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU23*Bilans!F23+AV23","v":2.7432638888888885},2.7432638888888885,192.14489366531163,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":30.383698329796509},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB23*Bilans!F23+BC23","v":6.6292592592592587},0.49066256336154157,3.2527293413363823,null,3.3765299179228765,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W23<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W23<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W23<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W23<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W23<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM23*Bilans!F23+BN23","v":3.1976851851851853},3.1976851851851853,223.97366960252938,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":26.065887544272865},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F23<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F23<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F23<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F23<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F23*BT23+BU23","v":2.597291666666667},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.2604625047334261},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC23*Bilans!F23+CD23","v":6.4281481481481482},0.50601343752064021,3.2527293413363823,null,3.1754188068117659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN23*Bilans!F23+CO23","v":2.597291666666667},2.5482861635220133,178.48817822518797,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":32.708454659513116}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6074999999999999},{"$f":"R24*Bilans!F24+S24","v":6.4435937499999998},0.60561652656525111,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.9023468654725608},null,2.541246884527439,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":4.8750000000000016E-2},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.6920781250000001},2.3365206367924527,198.95325052686377,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":43.366937903426852},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ24*Bilans!F24+AK24","v":6.0031875000000001},0.6500458074102401,3.9023468654725608,null,2.1008406345274393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":3.6250000000000004E-2},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.4837500000000001},{"$f":"AU24*Bilans!F24+AV24","v":2.2241093750000003},1.9303590801886794,164.36885154791764,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":52.491656296376505},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.4499999999999993},{"$f":"BB24*Bilans!F24+BC24","v":6.2323750000000002},0.62614121670672263,3.9023468654725608,null,2.3300281345274394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W24<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W24<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W24<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W24<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W24<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM24*Bilans!F24+BN24","v":1.8629166666666672},1.6168710691823902,137.67554620800738,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":62.669032365760906},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F24<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F24<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":3.6250000000000004E-2},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F24<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F24<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.4837500000000001},{"$f":"Bilans!F24*BT24+BU24","v":2.2241093750000003},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.8075340125857138},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.2500000000000018E-2},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.4075000000000006},{"$f":"CC24*Bilans!F24+CD24","v":3.8165937500000005},1,3.9023468654725608,null,-8.5753115472560371E-2,2.1974754789558144E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":85.127391098868983},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":2.2499999999999992E-2},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN24*Bilans!F24+CO24","v":1.7363437500000001},1.2776869103773587,108.76615332159898,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":79.285147703152987}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R25*Bilans!F25+S25","v":6.5314814814814808},0.55693359820712351,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.6376014831046746},null,2.8938799983768062,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC25*Bilans!F25+AD25","v":2.8921296296296299},2.8375611460517129,224.14656789555326,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":33.127495001728398},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ25*Bilans!F25+AK25","v":6.3599074074074071},0.57195824562916542,3.6376014831046746,null,2.7223059243027325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU25*Bilans!F25+AV25","v":2.514097222222222},2.46666142557652,194.84820387840674,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":38.108713140862612},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB25*Bilans!F25+BC25","v":6.5314814814814808},0.55693359820712351,3.6376014831046746,null,2.8938799983768062,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W25<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W25<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W25<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W25<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W25<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM25*Bilans!F25+BN25","v":2.8921296296296299},2.8375611460517129,224.14656789555326,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":33.127495001728398},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F25<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F25<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F25<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F25<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F25*BT25+BU25","v":2.3717916666666667},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.5704535992930477},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC25*Bilans!F25+CD25","v":6.1837037037037037},0.58825610951021934,3.6376014831046746,null,2.5461022205990291,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN25*Bilans!F25+CO25","v":2.3717916666666667},2.3270408805031448,183.81920243135454,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":40.395204686993807}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10824.363763663001},null,{"$f":"F26/F28","v":3274.1284395450316},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6074999999999999},{"$f":"R26*Bilans!F26+S26","v":6.4077083333333338},0.61383150732294134,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.9332532647357725},null,2.4744550685975613,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":4.8750000000000016E-2},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.6813125000000002},2.3271768867924529,199.83025195674188,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":43.908581542505708},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ26*Bilans!F26+AK26","v":5.9667500000000002},0.65919525113935939,3.9332532647357725,null,2.0334967352642277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":3.6250000000000004E-2},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.4837500000000001},{"$f":"AU26*Bilans!F26+AV26","v":2.2161041666666668},1.9234111635220126,165.15965743917783,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":53.125945214153141},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.4499999999999993},{"$f":"BB26*Bilans!F26+BC26","v":6.1948333333333334},0.63492479185382,3.9332532647357725,null,2.2615800685975609,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W26<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W26<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W26<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W26<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W26<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.83837962962963},1.5955747728860938,137.00897026401464,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":64.041521484280651},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F26<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F26<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":3.6250000000000004E-2},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F26<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F26<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.4837500000000001},{"$f":"Bilans!F26*BT26+BU26","v":2.2161041666666668},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.8212879251794747},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.2500000000000018E-2},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.4075000000000006},{"$f":"CC26*Bilans!F26+CD26","v":3.7983750000000005},1,3.9332532647357725,null,-0.13487826473577202,3.4291782312887209E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":85.833805778662736},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":2.2499999999999992E-2},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN26*Bilans!F26+CO26","v":1.7313750000000001},1.2740306603773586,109.35490025889162,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":80.172504519125837}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":23.987112434564921},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R27*Bilans!F27+S27","v":6.5427407407407401},0.5492014761437165,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.5932828728404473},null,2.9494578679002927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC27*Bilans!F27+AD27","v":2.9273148148148147},2.872082459818309,223.9134328339384,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":32.302289139236457},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ27*Bilans!F27+AK27","v":6.3782037037037034},0.56336909885049535,3.5932828728404473,null,2.784920830863256,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU27*Bilans!F27+AV27","v":2.540486111111111},2.4925524109014678,194.32449264662273,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":37.220817360958563},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB27*Bilans!F27+BC27","v":6.5427407407407401},0.5492014761437165,3.5932828728404473,null,2.9494578679002927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W27<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W27<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W27<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W27<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W27<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM27*Bilans!F27+BN27","v":2.9273148148148147},2.872082459818309,223.9134328339384,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":32.302289139236457},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F27<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F27<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F27<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F27<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F27*BT27+BU27","v":2.3977583333333334},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.531787159405106},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC27*Bilans!F27+CD27","v":6.2118518518518515},0.57845598358390227,3.5932828728404473,null,2.6185689790114042,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN27*Bilans!F27+CO27","v":2.3977583333333334},2.3525176100628933,183.40709267267988,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":39.436405343762843}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3060290588866268},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R28*Bilans!F28+S28","v":6.6772592592592588},0.45883977080209348,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.0637921081046748},null,3.6134671511545839,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC28*Bilans!F28+AD28","v":3.3476851851851852},3.3476851851851852,219.77112326106598,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":23.336104908743184},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ28*Bilans!F28+AK28","v":6.5967962962962963},0.46443636736589994,3.0637921081046748,null,3.5330041881916214,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU28*Bilans!F28+AV28","v":2.8557638888888888},2.8557638888888888,187.47713805555557,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":27.35587945028686},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB28*Bilans!F28+BC28","v":6.6772592592592588},0.45883977080209348,3.0637921081046748,null,3.6134671511545839,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W28<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W28<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W28<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W28<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W28<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM28*Bilans!F28+BN28","v":3.3476851851851852},3.3476851851851852,219.77112326106598,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":23.336104908743184},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F28<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F28<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F28<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F28<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F28*BT28+BU28","v":2.707991666666667},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.1271780475776652},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC28*Bilans!F28+CD28","v":6.5481481481481483},0.46788680383951481,3.0637921081046748,null,3.4843560400434734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN28*Bilans!F28+CO28","v":2.707991666666667},2.707991666666667,177.77608629349598,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":28.848660667811078}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R29*Bilans!F29+S29","v":7.8840416666666666},0.25206822520652183,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.987316390370935},null,5.8967252762957312,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC29*Bilans!F29+AD29","v":4.604166666666667},4.430424528301887,179.94223251265535,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.909111488798148},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ29*Bilans!F29+AK29","v":8.217625},0.24183585772908048,1.987316390370935,null,6.2303086096290645,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.6715416666666667},3.532992924528302,143.4929384825127,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.680184521853844},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB29*Bilans!F29+BC29","v":7.8840416666666666},0.25206822520652183,1.987316390370935,null,5.8967252762957312,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W29<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W29<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W29<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W29<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W29<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM29*Bilans!F29+BN29","v":4.024537037037037},3.8726677148846962,157.28887151659256,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":12.480284568744688},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F29<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F29<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F29<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F29<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F29*BT29+BU29","v":3.4435916666666668},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.4591684824294173},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC29*Bilans!F29+CD29","v":8.2314583333333342},0.2414294417701523,1.987316390370935,null,6.2441419429623988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN29*Bilans!F29+CO29","v":3.4435916666666668},3.3136448113207551,134.58408811481826,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":14.585750095130752}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":10847.129848082393},null,{"$f":"F30/F32","v":3681.9976214462113},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R30*Bilans!F30+S30","v":7.270975},0.32208407709897996,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.341865272484756},null,4.929109727515244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC30*Bilans!F30+AD30","v":4.0975000000000001},3.9428773584905663,192.64975707777268,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.746497775264512},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ30*Bilans!F30+AK30","v":7.4120249999999999},0.31595485342868596,2.341865272484756,null,5.0701597275152439,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.3624750000000003},3.2355891509433965,158.09151724956283,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":17.970029408143208},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB30*Bilans!F30+BC30","v":7.270975},0.32208407709897996,2.341865272484756,null,4.929109727515244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W30<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W30<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W30<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W30<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W30<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM30*Bilans!F30+BN30","v":3.7430555555555558},3.6018081761006293,175.985050276116,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":16.142900829901805},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F30<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F30<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F30<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F30<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F30*BT30+BU30","v":3.1770850000000004},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.665453424451425},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC30*Bilans!F30+CD30","v":7.4461250000000003},0.31450791821044582,2.341865272484756,null,5.1042597275152444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN30*Bilans!F30+CO30","v":3.1770850000000004},3.0571950000000006,149.37514422585369,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":19.018620727536824}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":23.987112434564921},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R31*Bilans!F31+S31","v":7.0138500000000006},0.35509254870198453,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.4905658727134146},null,4.523284127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC31*Bilans!F31+AD31","v":3.8850000000000007},3.7383962264150949,195.58632557754262,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":16.653855416391998},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ31*Bilans!F31+AK31","v":7.0741500000000004},0.35206574255753897,2.4905658727134146,null,4.5835841272865858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.2328500000000004},3.1108556603773589,162.7545051849057,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.013371573900095},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB31*Bilans!F31+BC31","v":7.0138500000000006},0.35509254870198453,2.4905658727134146,null,4.523284127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W31<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W31<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W31<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W31<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W31<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM31*Bilans!F31+BN31","v":3.6250000000000004},3.4882075471698117,182.49689323515881,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":17.848338839360807},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F31<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F31<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F31<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F31<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F31*BT31+BU31","v":3.0653100000000002},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.7626478538951216},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC31*Bilans!F31+CD31","v":7.1167500000000006},0.34995831983888914,2.4905658727134146,null,4.626184127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN31*Bilans!F31+CO31","v":3.0653100000000002},2.949637924528302,154.31987635935576,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":21.10723818885624}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R37*Bilans!F37+S37","v":6.7048148148148146},0.44077699720341801,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.955328140879065},null,3.7494866739357495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC37*Bilans!F37+AD37","v":3.4337962962962965},3.4337962962962965,216.76299751580851,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":21.876762585622348},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ37*Bilans!F37+AK37","v":6.6415740740740743},0.44497405402966583,2.955328140879065,null,3.6862459331950093,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU37*Bilans!F37+AV37","v":2.920347222222222},2.920347222222222,184.3508359417344,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":25.723087230805724},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB37*Bilans!F37+BC37","v":6.7048148148148146},0.44077699720341801,2.955328140879065,null,3.7494866739357495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W37<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W37<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W37<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W37<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W37<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM37*Bilans!F37+BN37","v":3.4337962962962965},3.4337962962962965,216.76299751580851,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":21.876762585622348},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F37<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F37<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F37<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F37<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F37*BT37+BU37","v":2.7715416666666668},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.0554734914767376},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC37*Bilans!F37+CD37","v":6.6170370370370373},0.44662408935259573,2.955328140879065,null,3.6617088961579722,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN37*Bilans!F37+CO37","v":2.7715416666666668},2.7715416666666668,174.95728563008132,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":27.104173552552307}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R44*Bilans!F44+S44","v":6.6768148148148141},0.4591323276076093,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.0655415269308945},null,3.6112732878839195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC44*Bilans!F44+AD44","v":3.3462962962962965},3.3462962962962965,219.81608166215,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.360258161350842},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ44*Bilans!F44+AK44","v":6.5960740740740738},0.46475244099820406,3.0655415269308945,null,3.5305325471431792,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU44*Bilans!F44+AV44","v":2.8547222222222222},2.8547222222222222,187.52489246612467,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":27.38282021183937},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB44*Bilans!F44+BC44","v":6.6768148148148141},0.4591323276076093,3.0655415269308945,null,3.6112732878839195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W44<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W44<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W44<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W44<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W44<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM44*Bilans!F44+BN44","v":3.3462962962962965},3.3462962962962965,219.81608166215,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.360258161350842},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F44<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F44<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F44<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F44<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F44*BT44+BU44","v":2.7069666666666667},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1283621617148056},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC44*Bilans!F44+CD44","v":6.547037037037037},0.46823341758858489,3.0655415269308945,null,3.4814955101061424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN44*Bilans!F44+CO44","v":2.7069666666666667},2.7069666666666667,177.81892372032522,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":28.877468765476856}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R61*Bilans!F61+S61","v":6.6393333333333331},0.48394555396255745,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.2130758479420729},null,3.4262574853912602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC61*Bilans!F61+AD61","v":3.229166666666667},3.229166666666667,223.20094512195124,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":25.471942697088906},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ61*Bilans!F61+AK61","v":6.5351666666666661},0.49165935802842159,3.2130758479420729,null,3.3220908187245932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU61*Bilans!F61+AV61","v":2.7668749999999998},2.7668749999999998,191.24720981707316,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":29.727815059474295},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB61*Bilans!F61+BC61","v":6.6393333333333331},0.48394555396255745,3.2130758479420729,null,3.4262574853912602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W61<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W61<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W61<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W61<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W61<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM61*Bilans!F61+BN61","v":3.229166666666667},3.229166666666667,223.20094512195124,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":25.471942697088906},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F61<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F61<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F61<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F61<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F61*BT61+BU61","v":2.6205250000000002},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.2315555444131441},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC61*Bilans!F61+CD61","v":6.4533333333333331},0.49789398470176749,3.2130758479420729,null,3.2402574853912602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN61*Bilans!F61+CO61","v":2.6205250000000002},2.6205250000000002,181.13145498292684,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":31.388041820888152}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R71*Bilans!F71+S71","v":7.1661083333333337},0.33526032262425548,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.4025117917936991},null,4.7635965415396342,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC71*Bilans!F71+AD71","v":4.0108333333333341},3.8594811320754725,194.0181874505293,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.499995074316002},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ71*Bilans!F71+AK71","v":7.2742250000000004},0.33027735487886323,2.4025117917936991,null,4.8717132082063017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.3096083333333337},3.1847174528301889,160.09745522655319,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":18.784064653340884},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB71*Bilans!F71+BC71","v":7.1661083333333337},0.33526032262425548,2.4025117917936991,null,4.7635965415396342,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W71<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W71<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W71<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W71<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W71<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM71*Bilans!F71+BN71","v":3.6949074074074075},3.5554769392033543,178.73573355064684,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":16.825292234911576},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F71<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F71<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F71<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F71<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F71*BT71+BU71","v":3.1314983333333335},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.7042556602637786},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC71*Bilans!F71+CD71","v":7.3117916666666671},0.32858044940563347,2.4025117917936991,null,4.9092798748729685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN71*Bilans!F71+CO71","v":3.1314983333333335},3.0133285849056604,151.48164487122872,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":19.852444514761817}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R77*Bilans!F77+S77","v":6.8746999999999998},0.37398564864205164,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.5710391387195122},null,4.3036608612804876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC77*Bilans!F77+AD77","v":3.7700000000000005},3.6277358490566041,196.58576692130697,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.775741217571326},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ77*Bilans!F77+AK77","v":6.8913000000000002},0.37308477917367,2.5710391387195122,null,4.320260861280488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.1627000000000001},3.0433528301886792,164.91825067427521,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":21.189029749974356},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB77*Bilans!F77+BC77","v":6.8746999999999998},0.37398564864205164,2.5710391387195122,null,4.3036608612804876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W77<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W77<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W77<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W77<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W77<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM77*Bilans!F77+BN77","v":3.5611111111111113},3.426729559748428,185.69330473999082,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":18.818436802252577},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F77<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F77<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F77<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F77<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F77*BT77+BU77","v":3.00482},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.8182626889541651},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC77*Bilans!F77+CD77","v":6.9385000000000003},0.37054682405700251,2.5710391387195122,null,4.3674608612804882,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN77*Bilans!F77+CO77","v":3.00482},2.891430566037736,156.68563505583066,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":22.302349022651573}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R94*Bilans!F94+S94","v":6.7313333333333327},0.42353364626839174,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.8509461509146341},null,3.8803871824186986,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC94*Bilans!F94+AD94","v":3.5166666666666666},3.5166666666666666,213.45789268292683,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":20.539826424690791},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ94*Bilans!F94+AK94","v":6.6846666666666668},0.42649039856108018,2.8509461509146341,null,3.8337205157520327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU94*Bilans!F94+AV94","v":2.9824999999999999},2.9824999999999999,181.03454926829269,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":24.218515650236135},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB94*Bilans!F94+BC94","v":6.7313333333333327},0.42353364626839174,2.8509461509146341,null,3.8803871824186986,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W94<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W94<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W94<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W94<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W94<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM94*Bilans!F94+BN94","v":3.5166666666666666},3.5166666666666666,213.45789268292683,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":20.539826424690791},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F94<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F94<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F94<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F94<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F94*BT94+BU94","v":2.8327000000000004},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.9895054516974104},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC94*Bilans!F94+CD94","v":6.6833333333333336},0.42657548392737665,2.8509461509146341,null,3.8323871824186995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN94*Bilans!F94+CO94","v":2.8327000000000004},2.8327000000000004,171.94185002926832,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":25.499249100444544}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"R104*Bilans!F104+S104","v":10.34515},0.13640927941460257,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.4111744569359759},null,8.9339755430640242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC104*Bilans!F104+AD104","v":5.2225999999999999},5.0255207547169807,136.77898551274737,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.4447221410137754},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"AJ104*Bilans!F104+AK104","v":10.34515},0.13640927941460257,1.4111744569359759,null,8.9339755430640242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU104*Bilans!F104+AV104","v":5.2225999999999999},5.0255207547169807,136.77898551274737,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.4447221410137754},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"BB104*Bilans!F104+BC104","v":10.34515},0.13640927941460257,1.4111744569359759,null,8.9339755430640242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W104<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W104<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W104<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W104<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W104<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM104*Bilans!F104+BN104","v":4.1919444444444443},4.0337578616352197,109.78629579843535,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.0292585695560774},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F104<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F104<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F104<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F104<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F104*BT104+BU104","v":3.8757274999999995},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.1849761349380876},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.15499999999999989},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.4200000000000017},{"$f":"CC104*Bilans!F104+CD104","v":10.0688125},0.14015301774027233,1.4111744569359759,null,8.6576380430640238,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN104*Bilans!F104+CO104","v":4.1398874999999995},3.9836653301886789,108.42293347890015,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":8.130222343882183}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F116<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F116<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F116<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F116<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F116<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F116<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F116<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F116<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F116<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F116<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F116<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F116<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F116<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F116<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F116<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F116*BT116+BU116","v":3.8233791666666663},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.2148920428434069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F119<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F119<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F119<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F119<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F119<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F119<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F119<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F119<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F119<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F119<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F119<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F119<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F119<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F119<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F119<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F119*BT119+BU119","v":4.235221666666666},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.9995109487830642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F136<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F136<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F136<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F136<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F136<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F136<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F136<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F136<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F136<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F136<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F136<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F136<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F136<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F136<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F136<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F136*BT136+BU136","v":4.4627766666666666},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.8975567736282095},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F142<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F142<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F142<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F142<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F142<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F142<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F142<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F142<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F142<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F142<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F142<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F142<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F142<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F142<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F142<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F142*BT142+BU142","v":4.2576566666666658},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.9889748648176402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F152<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F152<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F152<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F152<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F152<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F152<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F152<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F152<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F152<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F152<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F152<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F152<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F152<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F152<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F152<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F152*BT152+BU152","v":4.6353124999999995},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8269258206481778},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F169<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F169<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F169<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F169<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F169<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F169<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F169<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F169<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F169<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F169<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F169<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F169<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F169<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F169<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F169<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F169*BT169+BU169","v":4.8468425000000002},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7471935787109352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F175<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F175<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F175<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F175<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F175<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F175<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F175<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F175<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F175<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F175<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F175<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F175<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F175<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F175<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F175<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F175*BT175+BU175","v":4.4392733333333334},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9076032172735304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F185<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F185<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F185<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F185<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F185<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F185<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F185<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F185<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F185<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F185<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F185<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F185<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F185<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F185<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F185<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F185*BT185+BU185","v":5.0621116666666666},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.672893181868421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F201<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F201<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F201<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F201<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F201<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F201<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F201<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F201<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F201<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F201<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F201<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F201<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F201<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F201<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F201<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F201*BT201+BU201","v":4.9226941666666661},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7202718280501053},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F211<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F211<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F211<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F211<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F211<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F211<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F211<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F211<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F211<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F211<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F211<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F211<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F211<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F211<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F211<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F211*BT211+BU211","v":5.4008716666666663},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5679639539092776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F217<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F217<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F217<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F217<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F217<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F217<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F217<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F217<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F217<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F217<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F217<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F217<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F217<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F217<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F217<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F217*BT217+BU217","v":4.6427908333333328},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8239831164100309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F234<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F234<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F234<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F234<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F234<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F234<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F234<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F234<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F234<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F234<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F234<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F234<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F234<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F234<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F234<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F234*BT234+BU234","v":5.8993683333333333},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4354709885080785},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F244<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F244<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F244<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F244<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F244<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F244<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F244<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F244<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F244<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F244<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F244<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F244<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F244<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F244<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F244<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F244*BT244+BU244","v":4.2982533333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.9701891527310138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"R250*Bilans!F250+S250","v":10.637533333333334},0.11451482296426078,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.2181552464430896},null,9.4193780868902444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC250*Bilans!F250+AD250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"AJ250*Bilans!F250+AK250","v":10.637533333333334},0.11451482296426078,1.2181552464430896,null,{"$f":"AL250-AN250","v":9.4193780868902444},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU250*Bilans!F250+AV250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"BB250*Bilans!F250+BC250","v":10.637533333333334},0.11451482296426078,1.2181552464430896,null,{"$f":"BD250-BF250","v":9.4193780868902444},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W250<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W250<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W250<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W250<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W250<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM250*Bilans!F250+BN250","v":4.3451851851851853},4.1812159329140464,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F250<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F250<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F250<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F250<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F250*BT250+BU250","v":4.0525366666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.0896472480257029},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.15499999999999989},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.4200000000000017},{"$f":"CC250*Bilans!F250+CD250","v":10.282583333333333},0.11846782145632238,1.2181552464430896,null,{"$f":"CE250-CG250","v":9.0644280868902438},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN250*Bilans!F250+CO250","v":4.3343499999999997},4.1707896226415091,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A08'!$C$39+'151.A08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W260<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W260<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W260<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W260<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W260<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.1032407407407412},2.0238731656184492,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F260<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F260<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F260<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F260<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F260*BT260+BU260","v":4.938719166666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.714689944344191},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"R277*Bilans!F277+S277","v":11.163116666666667},7.8041572551532351E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A08'!$C$39+'151.A08'!$C$40)","v":0.87118717924288669},null,10.291929487423781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC277*Bilans!F277+AD277","v":6.0251333333333328},5.7977698113207543,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"AJ277*Bilans!F277+AK277","v":11.163116666666667},7.8041572551532351E-2,0.87118717924288669,null,10.291929487423781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU277*Bilans!F277+AV277","v":6.0251333333333328},5.7977698113207543,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"BB277*Bilans!F277+BC277","v":11.163116666666667},7.8041572551532351E-2,0.87118717924288669,null,10.291929487423781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W277<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W277<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W277<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W277<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W277<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM277*Bilans!F277+BN277","v":4.6206481481481472},4.4462840670859531,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F277<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F277<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F277<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F277<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F277*BT277+BU277","v":4.3703658333333326},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9376803718429958},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.15499999999999989},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.4200000000000017},{"$f":"CC277*Bilans!F277+CD277","v":10.666854166666667},8.167236240702519E-2,0.87118717924288669,null,9.7956669874237807,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN277*Bilans!F277+CO277","v":4.6839124999999999},4.5071610849056603,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"R286*Bilans!F286+S286","v":10.702900000000001},0.10978360214487114,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.1750029153963415},null,9.5278970846036604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC286*Bilans!F286+AD286","v":5.5736000000000008},5.3632754716981141,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"AJ286*Bilans!F286+AK286","v":10.702900000000001},0.10978360214487114,1.1750029153963415,null,9.5278970846036604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU286*Bilans!F286+AV286","v":5.5736000000000008},5.3632754716981141,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"BB286*Bilans!F286+BC286","v":10.702900000000001},0.10978360214487114,1.1750029153963415,null,9.5278970846036604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W286<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W286<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W286<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W286<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W286<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM286*Bilans!F286+BN286","v":4.3794444444444443},4.2141823899371067,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F286<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F286<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F286<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F286<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F286*BT286+BU286","v":4.0920649999999998},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.0694617737067365},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.15499999999999989},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.4200000000000017},{"$f":"CC286*Bilans!F286+CD286","v":10.330375},0.11374252293806773,1.1750029153963415,null,9.155372084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN286*Bilans!F286+CO286","v":4.3778249999999996},4.2126240566037731,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.73666666666666691},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.8433333333333319},{"$f":"R292*Bilans!F292+S292","v":9.4549166666666693},0.17386162340473688,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.6438471608231706},null,7.8110695058434985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12999999999999989},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.7900000000000009},{"$f":"AC292*Bilans!F292+AD292","v":4.9567500000000004},4.7697028301886801,155.62446793281183,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.140333494483377},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.53333333333333377},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":4.6366666666666632},{"$f":"AJ292*Bilans!F292+AK292","v":9.4233333333333356},0.17444433966995085,1.6438471608231706,null,7.7794861725101647,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU292*Bilans!F292+AV292","v":3.9406666666666665},3.7919622641509432,123.72303491210309,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.239282198134113},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.73666666666666691},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.8433333333333319},{"$f":"BB292*Bilans!F292+BC292","v":9.4549166666666693},0.17386162340473688,1.6438471608231706,null,7.8110695058434985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W292<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W292<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W292<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W292<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W292<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.7900000000000009},{"$f":"BM292*Bilans!F292+BN292","v":4.7872222222222236},4.6065723270440264,150.30189362172118,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.4286035148897369},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F292<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F292<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":9.9999999999999797E-2},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F292<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F292<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F292*BT292+BU292","v":3.6914999999999996},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.2940192585732784},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.53333333333333377},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.6366666666666632},{"$f":"CC292*Bilans!F292+CD292","v":9.4233333333333356},0.17444433966995085,1.6438471608231706,null,7.7794861725101647,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN292*Bilans!F292+CO292","v":3.9406666666666665},3.7919622641509432,123.72303491210309,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":10.239282198134113}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.73666666666666691},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.8433333333333319},{"$f":"R309*Bilans!F309+S309","v":8.3315000000000001},0.22292219379726957,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.8572762576219515},null,6.4742237423780491,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12999999999999989},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.7900000000000009},{"$f":"AC309*Bilans!F309+AD309","v":4.7584999999999997},4.5789339622641503,172.12681825678786,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.7693741366540525},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.53333333333333377},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":4.6366666666666632},{"$f":"AJ309*Bilans!F309+AK309","v":8.61},0.21571152817908845,1.8572762576219515,null,6.7527237423780484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU309*Bilans!F309+AV309","v":3.7779999999999996},3.6354339622641505,136.65968674459273,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.304808583713156},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.73666666666666691},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.8433333333333319},{"$f":"BB309*Bilans!F309+BC309","v":8.3315000000000001},0.22292219379726957,1.8572762576219515,null,6.4742237423780491,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W309<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W309<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W309<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W309<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W309<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.7900000000000009},{"$f":"BM309*Bilans!F309+BN309","v":4.6177777777777784},4.443522012578617,167.0365443534285,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.067086175731825},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F309<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F309<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":9.9999999999999797E-2},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F309<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F309<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F309*BT309+BU309","v":3.5389999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.3928714588932629},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.53333333333333377},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.6366666666666632},{"$f":"CC309*Bilans!F309+CD309","v":8.61},0.21571152817908845,1.8572762576219515,null,6.7527237423780484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN309*Bilans!F309+CO309","v":3.7779999999999996},3.6354339622641505,136.65968674459273,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":12.304808583713156}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.73666666666666691},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.8433333333333319},{"$f":"R315*Bilans!F315+S315","v":10.173166666666667},0.14817338020394002,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.5073924923780493},null,8.6657741742886181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12999999999999989},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.7900000000000009},{"$f":"AC315*Bilans!F315+AD315","v":5.083499999999999},4.891669811320754,144.08139018499773,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.1654023658560604},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.53333333333333377},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":4.6366666666666632},{"$f":"AJ315*Bilans!F315+AK315","v":9.9433333333333316},0.15159830630687726,1.5073924923780493,null,8.4359408409552827,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU315*Bilans!F315+AV315","v":4.0446666666666662},3.8920377358490561,114.63778817119193,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.0057663409005979},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.73666666666666691},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.8433333333333319},{"$f":"BB315*Bilans!F315+BC315","v":10.173166666666667},0.14817338020394002,1.5073924923780493,null,8.6657741742886181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W315<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W315<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W315<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W315<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W315<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.7900000000000009},{"$f":"BM315*Bilans!F315+BN315","v":4.8955555555555561},4.710817610062894,138.75449005062134,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.4404881148766098},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F315<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F315<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":9.9999999999999797E-2},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F315<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F315<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F315*BT315+BU315","v":3.7889999999999993},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2349886759100706},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.53333333333333377},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.6366666666666632},{"$f":"CC315*Bilans!F315+CD315","v":9.9433333333333316},0.15159830630687726,1.5073924923780493,null,8.4359408409552827,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN315*Bilans!F315+CO315","v":4.0446666666666662},3.8920377358490561,114.63778817119193,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":9.0057663409005979}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R325*Bilans!F325+S325","v":7.4786916666666663},0.297075827178018,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.2217385130843499},null,5.256953153582316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC325*Bilans!F325+AD325","v":4.269166666666667},4.1080660377358491,189.244775209388,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.344307060935144},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":7.6849749999999997},0.28910159279429665,2.2217385130843499,null,5.4632364869156493,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.4671916666666669},3.3363542452830193,153.69461040004609,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.430897501861676},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB325*Bilans!F325+BC325","v":7.4786916666666663},0.297075827178018,2.2217385130843499,null,5.256953153582316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W325<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W325<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W325<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W325<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W325<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM325*Bilans!F325+BN325","v":3.8384259259259261},3.693579664570231,170.1507830981235,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.841779415234269},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F325<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F325<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F325<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F325<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F325*BT325+BU325","v":3.2673816666666671},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.591791519006275},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC325*Bilans!F325+CD325","v":7.7122083333333338},0.28808071787709094,2.2217385130843499,null,5.4904698202489843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN325*Bilans!F325+CO325","v":3.2673816666666671},3.1440842452830191,144.837378652729,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":17.43569521598863}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R342*Bilans!F342+S342","v":6.7674814814814814},0.40024639798336858,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.708660086382114},null,4.0588213950993675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC342*Bilans!F342+AD342","v":3.6296296296296298},3.6296296296296298,208.30462149954832,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":18.815737421602787},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ342*Bilans!F342+AK342","v":6.7434074074074077},0.40167528413109688,2.708660086382114,null,4.0347473210252938,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU342*Bilans!F342+AV342","v":3.0672222222222221},3.0672222222222221,176.02803295392951,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":22.26580048683298},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB342*Bilans!F342+BC342","v":6.7674814814814814},0.40024639798336858,2.708660086382114,null,4.0588213950993675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W342<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W342<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W342<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W342<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W342<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM342*Bilans!F342+BN342","v":3.6296296296296298},3.6296296296296298,208.30462149954832,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":18.815737421602787},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F342<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F342<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F342<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F342<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F342*BT342+BU342","v":2.916066666666667},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.9040392628277547},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC342*Bilans!F342+CD342","v":6.7737037037037036},0.39987873766918408,2.708660086382114,null,4.0650436173215896,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN342*Bilans!F342+CO342","v":2.916066666666667},2.8060264150943399,161.03799284160149,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":24.338387436913848}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R352*Bilans!F352+S352","v":6.7057037037037031},0.44019679867398076,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.9518293032266261},null,3.753874400477077,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC352*Bilans!F352+AD352","v":3.4365740740740742},3.4365740740740742,216.65872868112015,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":21.830904662173928},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ352*Bilans!F352+AK352","v":6.6430185185185184},0.4443506058274429,2.9518293032266261,null,3.6911892152918924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU352*Bilans!F352+AV352","v":2.9224305555555552},2.9224305555555552,184.24456309620595,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":25.671618041698085},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB352*Bilans!F352+BC352","v":6.7057037037037031},0.44019679867398076,2.9518293032266261,null,3.753874400477077,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W352<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W352<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W352<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W352<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W352<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM352*Bilans!F352+BN352","v":3.4365740740740742},3.4365740740740742,216.65872868112015,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":21.830904662173928},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F352<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F352<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F352<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F352<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F352*BT352+BU352","v":2.7735916666666669},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.0532151487174888},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC352*Bilans!F352+CD352","v":6.619259259259259},0.44594556393866891,2.9518293032266261,null,3.6674299560326329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN352*Bilans!F352+CO352","v":2.7735916666666669},2.7735916666666669,174.8610189764228,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":27.049230741947625}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R358*Bilans!F358+S358","v":6.7750370370370367},0.39541037955830399,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.6789199663363821},null,4.0961170707006547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC358*Bilans!F358+AD358","v":3.653240740740741},3.5153825995807129,199.31670596972953,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":19.193114981871904},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ358*Bilans!F358+AK358","v":6.7556851851851851},0.39654304380717648,2.6789199663363821,null,4.0767652188488031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU358*Bilans!F358+AV358","v":3.0849305555555553},2.968518081761006,168.31034145152628,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":22.72889724121157},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB358*Bilans!F358+BC358","v":6.7750370370370367},0.39541037955830399,2.6789199663363821,null,4.0961170707006547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W358<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W358<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W358<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W358<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W358<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM358*Bilans!F358+BN358","v":3.653240740740741},3.5153825995807129,199.31670596972953,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":19.193114981871904},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F358<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F358<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F358<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F358<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F358*BT358+BU358","v":2.9334916666666668},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.8867892107039412},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC358*Bilans!F358+CD358","v":6.7925925925925927},0.39438843561113585,2.6789199663363821,null,4.1136726262562107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN358*Bilans!F358+CO358","v":2.9334916666666668},2.8227938679245286,160.04800599894159,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":23.902256273722475}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R369*Bilans!F369+S369","v":6.8071416666666664},0.38343692849618699,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.6101094925050816},null,4.1970321741615848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC369*Bilans!F369+AD369","v":3.7141666666666668},3.5740094339622646,196.92164350207094,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":18.345477664621836},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ369*Bilans!F369+AK369","v":6.802525000000001},0.38369715546875333,2.6101094925050816,null,4.1924155074949194,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.1286416666666668},3.0105797169811321,165.8776555339623,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":21.778832121293192},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB369*Bilans!F369+BC369","v":6.8071416666666664},0.38343692849618699,2.6101094925050816,null,4.1970321741615848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W369<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W369<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W369<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W369<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W369<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM369*Bilans!F369+BN369","v":3.530092592592593},3.396881551362684,187.16220822467668,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":19.302089063894442},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F369<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F369<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F369<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F369<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F369*BT369+BU369","v":2.9754516666666668},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.8460795340393439},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC369*Bilans!F369+CD369","v":6.851958333333334},0.38092897906390477,2.6101094925050816,null,4.2418488408282524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN369*Bilans!F369+CO369","v":2.9754516666666668},2.8631704716981132,157.75566498388406,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":22.900107028910323}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R370*Bilans!F370+S370","v":6.7473333333333327},0.41319539667583222,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.7879670731707318},null,3.959366260162601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC370*Bilans!F370+AD370","v":3.5666666666666669},3.5666666666666669,211.26915121951222,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.763233553681332},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ370*Bilans!F370+AK370","v":6.7106666666666666},0.41545307070893084,2.7879670731707318,null,3.9226995934959348,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU370*Bilans!F370+AV370","v":3.0199999999999996},3.0199999999999996,178.88771121951217,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":23.340684219027622},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB370*Bilans!F370+BC370","v":6.7473333333333327},0.41319539667583222,2.7879670731707318,null,3.959366260162601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W370<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W370<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W370<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W370<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W370<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM370*Bilans!F370+BN370","v":3.5666666666666669},3.5666666666666669,211.26915121951222,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.763233553681332},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F370<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F370<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F370<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F370<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F370*BT370+BU370","v":2.8696000000000002},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.9510635952827067},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC370*Bilans!F370+CD370","v":6.7233333333333327},0.41467036289103598,2.7879670731707318,null,3.9353662601626009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":8.2000000000000003E-2},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN370*Bilans!F370+CO370","v":2.8696000000000002},2.8696000000000002,169.97886626341466,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":24.564004161368629}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R371*Bilans!F371+S371","v":6.9281416666666669},0.36663983816578533,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.5401327394563009},null,4.3880089272103664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC371*Bilans!F371+AD371","v":3.8141666666666669},3.670235849056604,196.25091253106305,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.336870311259371},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ371*Bilans!F371+AK371","v":6.961525},0.36488165157150204,2.5401327394563009,null,4.4213922605436995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.1896416666666667},3.0692778301886792,164.11713027671422,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":20.731392349358508},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB371*Bilans!F371+BC371","v":6.9281416666666669},0.36663983816578533,2.5401327394563009,null,4.3880089272103664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W371<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W371<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W371<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W371<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W371<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM371*Bilans!F371+BN371","v":3.5856481481481484},3.4503406708595392,184.49291354757889,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":18.44177401502149},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F371<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F371<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F371<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F371<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F371*BT371+BU371","v":3.0280516666666668},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.7966405547978614},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC371*Bilans!F371+CD371","v":7.0069583333333334},0.36251574772072537,2.5401327394563009,null,4.4668255938770329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN371*Bilans!F371+CO371","v":3.0280516666666668},2.9137855660377361,155.80281479778188,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":21.837709565345961}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.8863243611515474},{"$f":"SUM(AF7:AF372)/229","v":3.7666357725382107},{"$f":"SUM(AG7:AG372)/Z373","v":3.5311962250365077},{"$f":"SUM(AH7:AH372)","v":3823.9825445821134},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3872786322173702},{"$f":"SUM(AX7:AX372)/229","v":3.2735511097699401},{"$f":"SUM(AY7:AY372)/AR373","v":2.9752836589494938},{"$f":"SUM(AZ7:AZ372)","v":4579.3648126136268},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10824.363763663001},{"$f":"SUM(BK7:BK372)","v":23.987112434564921},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6132194727478604},{"$f":"SUM(BP7:BP372)/229","v":3.5032985788787872},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3060290588866268},{"$f":"SUM(BR7:BR372)","v":4297.798280044798},null,null,null,{"$f":"SUM(BV7:BV372)","v":1358.0350718723344},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":887.89971847599304},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(CK7:CK372)","v":10847.129848082393},{"$f":"SUM(CL7:CL372)","v":23.987112434564921},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0593916254730704},{"$f":"SUM(CQ7:CQ372)/229","v":2.9459904549916218},{"$f":"SUM(CR7:CR372)/CK373","v":2.7477206811648864},{"$f":"SUM(CS7:CS372)","v":5126.0220000122763}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.7206440325269434},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-E10","index":41,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4463.2712754417262},null,null,"COP",{"$f":"K13","v":3.7550807633807124},{"$f":"L13","v":3.0739599085612044},{"$f":"M13","v":3.5832804595933436},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99922168097604147},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99922168097604147},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99922168097604147},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.7550807633807124},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.7831902395852914E-4},{"$f":"1-L3","v":7.7831902395852914E-4},{"$f":"1-M3","v":7.7831902395852914E-4}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99922168097604147},null,null,"COP-Inst",{"$f":"K14","v":3.7558596886570315},{"$f":"L14","v":3.0747388338375234},{"$f":"M14","v":3.5840593848696627}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.7831902395852914E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.7558596886570315},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.7799999999999994},{"$f":"R7*Bilans!F7+S7","v":7.3364999999999991},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.35028594827261406},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'E10'!$C$39+'E10'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":4.7666271404979668},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC7*Bilans!F7+AD7","v":4.0644999999999998},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.9111226415094338},{"$f":"AF7*Z7","v":211.83632316060746},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":16.479518655981245},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$5,0))))))","v":8.7999999999999898E-2},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.5140000000000002},{"$f":"AJ7*Bilans!F7+AK7","v":6.7215333333333334},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.38233431749234292},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":4.151660473831301},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU7*Bilans!F7+AV7","v":3.0894500000000003},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.9728669811320758},{"$f":"AX7*AR7","v":161.0180166289922},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":21.680559186015557},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$17,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$17,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.7799999999999994},{"$f":"BB7*Bilans!F7+BC7","v":7.3364999999999991},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.35028594827261406},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":4.7666271404979668},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W7<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W7<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W7<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W7<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W7<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM7*Bilans!F7+BN7","v":3.9256203703703698},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.7774837526205447},{"$f":"BP7*BJ7","v":204.59810195193535},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":17.06252700408632},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F7<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F7<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.13159999999999999},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F7<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F7<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4847999999999999},{"$f":"Bilans!F7*BT7+BU7","v":2.7951566666666663},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.0296591937088522}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R8*Bilans!F8+S8","v":7.2321851851851848},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.41581174832429413},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'E10'!$C$39+'E10'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":4.2249576191282738},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC8*Bilans!F8+AD8","v":3.6649259259259264},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6649259259259264},{"$f":"AF8*Z8","v":235.77666286540202},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":20.888986794174023},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ8*Bilans!F8+AK8","v":6.5024814814814818},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.46247383781426227},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":3.4952539154245712},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU8*Bilans!F8+AV8","v":2.8186666666666667},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.8186666666666667},{"$f":"AX8*AR8","v":181.33403889430895},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":27.160568567275078},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W8<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W8<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W8<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W8<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W8<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W8<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB8*Bilans!F8+BC8","v":7.2321851851851848},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.41581174832429413},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":4.2249576191282738},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W8<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W8<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W8<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W8<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W8<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM8*Bilans!F8+BN8","v":3.6649259259259264},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6649259259259264},{"$f":"BP8*BJ8","v":235.77666286540202},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":20.888986794174023},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F8<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F8<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F8<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F8<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F8*BT8+BU8","v":2.5758518518518518},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.2876005997530902}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":2864.0582442296432},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R9*Bilans!F9+S9","v":7.2700092592592584},0.42888859979735089,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'E10'!$C$39+'E10'!$C$40)","v":3.1180240917174795},null,4.1519851675417794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC9*Bilans!F9+AD9","v":3.5690462962962965},3.5690462962962965,238.80436538572724,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":22.309244331261649},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ9*Bilans!F9+AK9","v":6.448824074074075},0.48350273722813053,3.1180240917174795,null,3.3307999823565955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU9*Bilans!F9+AV9","v":2.7553333333333332},2.7553333333333332,184.35895011382115,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":28.897674517417812},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W9<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W9<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W9<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W9<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W9<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W9<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB9*Bilans!F9+BC9","v":7.2700092592592584},0.42888859979735089,3.1180240917174795,null,4.1519851675417794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W9<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W9<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W9<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W9<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W9<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM9*Bilans!F9+BN9","v":3.5690462962962965},3.5690462962962965,238.80436538572724,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":22.309244331261649},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F9<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F9<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F9<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F9<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F9*BT9+BU9","v":2.5265925925925923},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.3516967151137229}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R10*Bilans!F10+S10","v":7.5118842592592587},0.50939798647985479,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'E10'!$C$39+'E10'!$C$40)","v":3.826538716336382},null,3.6853455429228767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC10*Bilans!F10+AD10","v":2.9559212962962969},2.9001491963661783,241.83311412442274,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":34.21543366229475},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ10*Bilans!F10+AK10","v":6.1056990740740744},0.6267159042581335,3.826538716336382,null,2.2791603577376924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU10*Bilans!F10+AV10","v":2.3503333333333334},2.0399119496855342,170.10099340757785,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":48.644189007433063},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W10<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W10<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W10<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W10<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W10<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W10<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB10*Bilans!F10+BC10","v":7.5118842592592587},0.50939798647985479,3.826538716336382,null,3.6853455429228767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W10<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W10<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W10<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W10<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W10<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM10*Bilans!F10+BN10","v":2.9559212962962969},2.9001491963661783,241.83311412442274,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":34.21543366229475},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F10<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F10<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F10<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F10<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F10*BT10+BU10","v":2.2115925925925923},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":3.8290832232784808}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7877549794785987},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R11*Bilans!F11+S11","v":7.4790370370370365},0.49877018423913927,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'E10'!$C$39+'E10'!$C$40)","v":3.7303206808943088},null,3.7487163561427277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC11*Bilans!F11+AD11","v":3.0391851851851857},3.0391851851851857,246.62646796025302,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":31.77403119387893},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ11*Bilans!F11+AK11","v":6.1522962962962966},0.60632981593230073,3.7303206808943088,null,2.4219756154019878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU11*Bilans!F11+AV11","v":2.4053333333333331},2.0876477987421378,169.4102766289308,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":46.256444662855976},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W11<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W11<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W11<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W11<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W11<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W11<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB11*Bilans!F11+BC11","v":7.4790370370370365},0.49877018423913927,3.7303206808943088,null,3.7487163561427277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W11<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W11<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W11<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W11<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W11<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM11*Bilans!F11+BN11","v":3.0391851851851857},3.0391851851851857,246.62646796025302,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":31.77403119387893},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F11<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F11<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F11<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F11<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F11*BT11+BU11","v":2.2543703703703701},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":3.7564245007496213}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC45",null,null,null,null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R12*Bilans!F12+S12","v":7.5242268518518518},0.51336747922845682,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'E10'!$C$39+'E10'!$C$40)","v":3.8626933720782524},null,3.6615334797735994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC12*Bilans!F12+AD12","v":2.9246342592592596},2.86945248078267,241.68600397869483,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":34.930144998314603},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ12*Bilans!F12+AK12","v":6.0881898148148146},0.63445679086399254,3.8626933720782524,null,2.2254964427365622,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU12*Bilans!F12+AV12","v":2.3296666666666663},2.0219748427672952,170.30531892989723,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":49.570543163799144},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W12<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W12<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W12<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W12<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W12<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W12<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB12*Bilans!F12+BC12","v":7.5242268518518518},0.51336747922845682,3.8626933720782524,null,3.6615334797735994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W12<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W12<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W12<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W12<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W12<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM12*Bilans!F12+BN12","v":2.9246342592592596},2.86945248078267,241.68600397869483,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":34.930144998314603},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F12<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F12<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F12<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F12<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F12*BT12+BU12","v":2.1955185185185182},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":3.8571171327388778}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3684.6401052183473},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7550807633807124},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0739599085612044},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5832804595933436},{"$f":"AE373","v":4.1170436551835694},{"$f":"AF373","v":3.9963337252173501},null,null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R13*Bilans!F13+S13","v":7.5081018518518521},0.50817891646332058,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'E10'!$C$39+'E10'!$C$40)","v":3.8154590637703252},null,3.6926427880815269,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC13*Bilans!F13+AD13","v":2.9655092592592598},2.9095562543675761,241.86786318624203,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":33.999428136848259},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ13*Bilans!F13+AK13","v":6.1110648148148154},0.62435257674254363,3.8154590637703252,null,2.2956057510444903,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU13*Bilans!F13+AV13","v":2.3566666666666665},2.0454088050314461,170.03233956128238,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":48.36355868672765},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W13<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W13<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W13<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W13<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W13<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W13<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB13*Bilans!F13+BC13","v":7.5081018518518521},0.50817891646332058,3.8154590637703252,null,3.6926427880815269,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W13<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W13<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W13<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W13<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W13<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM13*Bilans!F13+BN13","v":2.9655092592592598},2.9095562543675761,241.86786318624203,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":33.999428136848259},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F13<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F13<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F13<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F13<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F13*BT13+BU13","v":2.2165185185185186},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":3.8205735807176406}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7558596886570315},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0747388338375234},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5840593848696627},null,null,null,null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R14*Bilans!F14+S14","v":7.3703425925925927},0.4629264395323282,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'E10'!$C$39+'E10'!$C$40)","v":3.4119264545223578},null,3.958416138070235,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC14*Bilans!F14+AD14","v":3.3147129629629632},3.3147129629629632,244.44213306052399,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":26.474707634087952},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ14*Bilans!F14+AK14","v":6.3064907407407409},0.5410182294379462,3.4119264545223578,null,2.8945642862183831,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU14*Bilans!F14+AV14","v":2.587333333333333},2.5385157232704403,187.20178945727875,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":34.56982983438342},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W14<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W14<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W14<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W14<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W14<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W14<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB14*Bilans!F14+BC14","v":7.3703425925925927},0.4629264395323282,3.4119264545223578,null,3.958416138070235,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W14<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W14<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W14<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W14<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W14<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM14*Bilans!F14+BN14","v":3.3147129629629632},3.3147129629629632,244.44213306052399,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":26.474707634087952},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F14<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F14<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F14<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F14<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F14*BT14+BU14","v":2.3959259259259258},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.5344882750290294}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9442090859114458},null,null,null,"tylko CO",{"$f":"F11","v":3.7877549794785987},{"$f":"F15","v":2.9442090859114458},{"$f":"F28","v":3.5749859242544306},null,null,null,null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R15*Bilans!F15+S15","v":7.4824212962962964},0.4998694815666494,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'E10'!$C$39+'E10'!$C$40)","v":3.7402340542428862},null,3.7421872420534101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC15*Bilans!F15+AD15","v":3.0306064814814819},3.0306064814814819,246.62898144941286,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":31.954496239080878},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ15*Bilans!F15+AK15","v":6.147495370370371},0.60841592045274639,3.7402340542428862,null,2.4072613161274847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU15*Bilans!F15+AV15","v":2.3996666666666666},2.0827295597484272,169.49131241356034,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":46.497397111092816},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W15<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W15<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W15<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W15<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W15<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W15<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB15*Bilans!F15+BC15","v":7.4824212962962964},0.4998694815666494,3.7402340542428862,null,3.7421872420534101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W15<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W15<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W15<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W15<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W15<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM15*Bilans!F15+BN15","v":3.0306064814814819},3.0306064814814819,246.62898144941286,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":31.954496239080878},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F15<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F15<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F15<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F15<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F15*BT15+BU15","v":2.2499629629629627},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":3.7637828855063944}]
[null,10,null,null,null,null,null,null,null,"tylko CWU",{"$f":"F19","v":3.6180631571622093},{"$f":"F19","v":3.6180631571622093},{"$f":"F19","v":3.6180631571622093},null,null,null,null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R16*Bilans!F16+S16","v":7.2154629629629623},0.40998669858156805,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'E10'!$C$39+'E10'!$C$40)","v":2.9582438389227641},null,4.2572191240401978,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC16*Bilans!F16+AD16","v":3.707314814814815},3.707314814814815,234.2805949412828,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.284501830227725},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ16*Bilans!F16+AK16","v":6.526203703703704},0.4532870828478619,2.9582438389227641,null,3.5679598647809398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU16*Bilans!F16+AV16","v":2.8466666666666667},2.8466666666666667,179.89266991869923,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":26.417225109956021},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W16<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W16<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W16<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W16<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W16<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W16<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB16*Bilans!F16+BC16","v":7.2154629629629623},0.40998669858156805,2.9582438389227641,null,4.2572191240401978,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W16<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W16<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W16<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W16<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W16<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM16*Bilans!F16+BN16","v":3.707314814814815},3.707314814814815,234.2805949412828,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.284501830227725},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F16<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F16<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F16<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F16<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F16*BT16+BU16","v":2.5976296296296293},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.2600383043177246}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":715.01702203980437},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R17*Bilans!F17+S17","v":7.2413425925925923},0.4189902561940067,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'E10'!$C$39+'E10'!$C$40)","v":3.0340519880589429},null,4.2072906045336493,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC17*Bilans!F17+AD17","v":3.6417129629629632},3.6417129629629632,236.55501540198742,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":21.225977406599053},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ17*Bilans!F17+AK17","v":6.4894907407407416},0.46753314077656294,3.0340519880589429,null,3.4554387526817987,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU17*Bilans!F17+AV17","v":2.8033333333333332},2.8033333333333332,182.09632845528458,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":27.573929990429516},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W17<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W17<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W17<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W17<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W17<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W17<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB17*Bilans!F17+BC17","v":7.2413425925925923},0.4189902561940067,3.0340519880589429,null,4.2072906045336493,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W17<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W17<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W17<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W17<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W17<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM17*Bilans!F17+BN17","v":3.6417129629629632},3.6417129629629632,236.55501540198742,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":21.225977406599053},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F17<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F17<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F17<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F17<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F17*BT17+BU17","v":2.5639259259259259},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.3028926488837707}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4463.2712754417262},null,null,null,null,null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R18*Bilans!F18+S18","v":7.2499027777777769},0.42195420890491342,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'E10'!$C$39+'E10'!$C$40)","v":3.0591269912347561},null,4.1907757865430213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC18*Bilans!F18+AD18","v":3.6200138888888893},3.6200138888888893,237.25641662195127,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.544898607850566},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ18*Bilans!F18+AK18","v":6.4773472222222228},0.47228084064099973,3.0591269912347561,null,3.4182202309874667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU18*Bilans!F18+AV18","v":2.7889999999999997},2.7889999999999997,182.79160419512195,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":27.964443239556104},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W18<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W18<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W18<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W18<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W18<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W18<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB18*Bilans!F18+BC18","v":7.2499027777777769},0.42195420890491342,3.0591269912347561,null,4.1907757865430213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W18<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W18<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W18<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W18<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W18<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM18*Bilans!F18+BN18","v":3.6200138888888893},3.6200138888888893,237.25641662195127,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.544898607850566},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F18<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F18<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F18<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F18<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F18*BT18+BU18","v":2.5527777777777776},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.3173165979198829}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6180631571622093},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":4974.1976819187721},null,null,null,null,null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R19*Bilans!F19+S19","v":7.2725972222222222},0.42977835993453167,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'E10'!$C$39+'E10'!$C$40)","v":3.1256049066310974},null,4.1469923155911248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC19*Bilans!F19+AD19","v":3.5624861111111117},3.5624861111111117,238.993464589431,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":22.409214143277694},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ19*Bilans!F19+AK19","v":6.4451527777777784},0.48495435475290216,3.1256049066310974,null,3.319547871146681,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU19*Bilans!F19+AV19","v":2.7509999999999999},2.7509999999999999,184.55398858536589,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":29.01945261590021},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W19<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W19<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W19<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W19<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W19<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W19<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB19*Bilans!F19+BC19","v":7.2725972222222222},0.42977835993453167,3.1256049066310974,null,4.1469923155911248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W19<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W19<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W19<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W19<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W19<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM19*Bilans!F19+BN19","v":3.5624861111111117},3.5624861111111117,238.993464589431,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":22.409214143277694},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F19<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F19<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F19<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F19<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F19*BT19+BU19","v":2.523222222222222},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.3561737125020614}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5559.1142831783263},null,null,null,null,null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R20*Bilans!F20+S20","v":7.4191157407407404},0.47914007314147922,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'E10'!$C$39+'E10'!$C$40)","v":3.5547956586636182},null,3.8643200820771222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC20*Bilans!F20+AD20","v":3.1910787037037043},3.1910787037037043,245.92694028952133,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":28.739422477404876},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ20*Bilans!F20+AK20","v":6.2373009259259264},0.56992530918105566,3.5547956586636182,null,2.6825052672623082,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU20*Bilans!F20+AV20","v":2.5056666666666665},2.4583899371069182,189.46079724374908,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":37.30480573489335},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W20<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W20<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W20<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W20<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W20<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W20<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB20*Bilans!F20+BC20","v":7.4191157407407404},0.47914007314147922,3.5547956586636182,null,3.8643200820771222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W20<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W20<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W20<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W20<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W20<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM20*Bilans!F20+BN20","v":3.1910787037037043},3.1910787037037043,245.92694028952133,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":28.739422477404876},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F20<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F20<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F20<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F20<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F20*BT20+BU20","v":2.3324074074074073},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.6307430966514951}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9824999999999999},{"$f":"R21*Bilans!F21+S21","v":7.3951249999999993},0.53691779377564575,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'E10'!$C$39+'E10'!$C$40)","v":3.9705741996951218},null,3.4245508003048775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$10,0))))))","v":6.5000000000000002E-2},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.3650000000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.86775},2.8136415094339626,244.04400996226423,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":36.684076366489407},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.7698863636363633},{"$f":"AJ21*Bilans!F21+AK21","v":6.7591534090909082},0.58743661511732959,3.9705741996951218,null,2.7885792093957864,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$10,0))))))","v":3.240909090909086E-2},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU21*Bilans!F21+AV21","v":2.1669340909090908},2.1260485420240141,184.40494634099491,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":48.548204784514354},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$5,0))))))","v":2.2499999999999964E-2},{"$f":"IF(Bilans!W21<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W21<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W21<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W21<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W21<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W21<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB21*Bilans!F21+BC21","v":7.0234305555555556},0.56533259185632367,3.9705741996951218,null,3.0528563558604338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W21<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W21<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W21<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W21<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W21<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.5299999999999998},{"$f":"BM21*Bilans!F21+BN21","v":1.6034999999999997},1.5732452830188679,136.45700286792456,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":65.606959775491134},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F21<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F21<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":3.240909090909086E-2},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F21<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F21<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F21*BT21+BU21","v":2.1669340909090908},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":4.5786404615907754}]
[null,16,null,null,"3 | 25 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R22*Bilans!F22+S22","v":7.168282407407407},0.39340522476309114,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'E10'!$C$39+'E10'!$C$40)","v":2.8200397516514228},null,4.3482426557559837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC22*Bilans!F22+AD22","v":3.8269120370370375},3.682500262054508,220.87708425466593,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":19.38260071033919},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ22*Bilans!F22+AK22","v":6.5931342592592594},0.42772369570527374,2.8200397516514228,null,3.7730945076078366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU22*Bilans!F22+AV22","v":2.9256666666666664},2.9256666666666664,175.4820575284553,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":24.396638553647705},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W22<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W22<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W22<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W22<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W22<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W22<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB22*Bilans!F22+BC22","v":7.168282407407407},0.39340522476309114,2.8200397516514228,null,4.3482426557559837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W22<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W22<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W22<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W22<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W22<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM22*Bilans!F22+BN22","v":3.8269120370370375},3.682500262054508,220.87708425466593,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":19.38260071033919},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F22<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F22<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F22<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F22<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F22*BT22+BU22","v":2.6590740740740739},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.1847071037207035}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R23*Bilans!F23+S23","v":7.31599537037037},0.44460516671591521,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'E10'!$C$39+'E10'!$C$40)","v":3.2527293413363823},null,4.0632660290339881,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC23*Bilans!F23+AD23","v":3.452476851851852},3.452476851851852,241.81989937895216,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":24.14223353715364},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ23*Bilans!F23+AK23","v":6.383587962962963},0.50954562860392028,3.2527293413363823,null,3.1308586216265808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU23*Bilans!F23+AV23","v":2.6783333333333332},2.6277987421383648,184.05743316459581,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":31.71875421905337},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W23<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W23<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W23<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W23<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W23<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W23<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB23*Bilans!F23+BC23","v":7.31599537037037},0.44460516671591521,3.2527293413363823,null,4.0632660290339881,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W23<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W23<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W23<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W23<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W23<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM23*Bilans!F23+BN23","v":3.452476851851852},3.452476851851852,241.81989937895216,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":24.14223353715364},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F23<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F23<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F23<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F23<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F23*BT23+BU23","v":2.4667037037037036},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.4330722738641746}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9824999999999999},{"$f":"R24*Bilans!F24+S24","v":7.49628125},0.52057103186630849,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'E10'!$C$39+'E10'!$C$40)","v":3.9023468654725608},null,3.5939343845274392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$10,0))))))","v":6.5000000000000002E-2},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.3650000000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.8994375000000003},2.8447311320754722,242.2270519203866,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":35.619445445421228},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.7698863636363633},{"$f":"AJ24*Bilans!F24+AK24","v":6.8872883522727273},0.56660134814666652,3.9023468654725608,null,2.9849414868001665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$10,0))))))","v":3.240909090909086E-2},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU24*Bilans!F24+AV24","v":2.1827335227272728},2.1415498713550605,182.35161348986742,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":47.315146250476424},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$5,0))))))","v":2.2499999999999964E-2},{"$f":"IF(Bilans!W24<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W24<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W24<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W24<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W24<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W24<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB24*Bilans!F24+BC24","v":7.0343993055555556},0.5547519689976379,3.9023468654725608,null,3.1320524400829948,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W24<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W24<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W24<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W24<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W24<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.5299999999999998},{"$f":"BM24*Bilans!F24+BN24","v":1.6625416666666668},1.6311729559748431,138.89334279889556,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":62.119559421763974},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F24<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F24<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":3.240909090909086E-2},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F24<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F24<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F24*BT24+BU24","v":2.1827335227272728},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":4.5545128650696345}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R25*Bilans!F25+S25","v":7.447384259259259},0.48844014978575606,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'E10'!$C$39+'E10'!$C$40)","v":3.6376014831046746},null,3.8097827761545844,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC25*Bilans!F25+AD25","v":3.1194212962962968},3.1194212962962968,246.41145737353213,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":30.134208801656573},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ25*Bilans!F25+AK25","v":6.1971990740740743},0.58697508981477575,3.6376014831046746,null,2.5595975909693998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU25*Bilans!F25+AV25","v":2.458333333333333},2.4119496855345912,190.52637674489955,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":38.973156549114378},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W25<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W25<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W25<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W25<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W25<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W25<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB25*Bilans!F25+BC25","v":7.447384259259259},0.48844014978575606,3.6376014831046746,null,3.8097827761545844,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W25<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W25<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W25<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W25<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W25<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM25*Bilans!F25+BN25","v":3.1194212962962968},3.1194212962962968,246.41145737353213,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":30.134208801656573},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F25<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F25<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F25<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F25<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F25*BT25+BU25","v":2.2955925925925924},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.6889699506562965}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10848.350876097564},null,{"$f":"F26/F28","v":3034.515689277855},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9824999999999999},{"$f":"R26*Bilans!F26+S26","v":7.4504583333333327},0.52792097999372833,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'E10'!$C$39+'E10'!$C$40)","v":3.9332532647357725},null,3.5172050685975602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$10,0))))))","v":6.5000000000000002E-2},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.3650000000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.8850833333333337},2.830647798742139,243.06234134315091,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":36.098816724202948},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.7698863636363633},{"$f":"AJ26*Bilans!F26+AK26","v":6.8292443181818179},0.57594267849871583,3.9332532647357725,null,2.8959910534460453,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$10,0))))))","v":3.240909090909086E-2},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU26*Bilans!F26+AV26","v":2.1755765151515152},2.1345279016580907,183.28785010620152,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":47.871492341789356},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$5,0))))))","v":2.2499999999999964E-2},{"$f":"IF(Bilans!W26<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W26<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W26<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W26<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W26<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W26<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB26*Bilans!F26+BC26","v":7.029430555555555},0.55954080969292919,3.9332532647357725,null,3.0961772908197824,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W26<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W26<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W26<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W26<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W26<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.5299999999999998},{"$f":"BM26*Bilans!F26+BN26","v":1.635796296296296},1.6049322152341019,137.81247603647461,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":63.668131979428274},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F26<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F26<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":3.240909090909086E-2},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F26<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F26<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F26*BT26+BU26","v":2.1755765151515152},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.5653990425273694}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R27*Bilans!F27+S27","v":7.4322546296296297},0.48347144331080472,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'E10'!$C$39+'E10'!$C$40)","v":3.5932828728404473},null,3.8389717567891823,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC27*Bilans!F27+AD27","v":3.1577731481481486},3.1577731481481486,246.18646421364051,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":29.379829929577927},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ27*Bilans!F27+AK27","v":6.2186620370370376},0.57782250449366979,3.5932828728404473,null,2.6253791641965902,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU27*Bilans!F27+AV27","v":2.4836666666666662},2.4368050314465406,189.97831273017331,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":38.072327023105053},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W27<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W27<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W27<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W27<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W27<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W27<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB27*Bilans!F27+BC27","v":7.4322546296296297},0.48347144331080472,3.5932828728404473,null,3.8389717567891823,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W27<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W27<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W27<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W27<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W27<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM27*Bilans!F27+BN27","v":3.1577731481481486},3.1577731481481486,246.18646421364051,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":29.379829929577927},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F27<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F27<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F27<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F27<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F27*BT27+BU27","v":2.315296296296296},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":3.6575759683846232}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5749859242544306},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R28*Bilans!F28+S28","v":7.2514953703703702},0.42250486990908631,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'E10'!$C$39+'E10'!$C$40)","v":3.0637921081046748},null,4.1877032622656953,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC28*Bilans!F28+AD28","v":3.615976851851852},3.615976851851852,237.38411781797657,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":21.604655085919099},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ28*Bilans!F28+AK28","v":6.4750879629629639},0.4731660983803378,3.0637921081046748,null,3.411295854858289,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU28*Bilans!F28+AV28","v":2.7863333333333333},2.7863333333333333,182.91911352845531,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":28.03754014221564},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W28<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W28<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W28<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W28<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W28<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W28<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB28*Bilans!F28+BC28","v":7.2514953703703702},0.42250486990908631,3.0637921081046748,null,4.1877032622656953,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W28<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W28<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W28<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W28<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W28<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM28*Bilans!F28+BN28","v":3.615976851851852},3.615976851851852,237.38411781797657,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":21.604655085919099},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F28<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F28<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F28<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F28<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F28*BT28+BU28","v":2.5507037037037037},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.3200140340592705}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.7799999999999994},{"$f":"R29*Bilans!F29+S29","v":10.08375},0.19708108495063195,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'E10'!$C$39+'E10'!$C$40)","v":1.987316390370935},null,8.0964336096290648,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC29*Bilans!F29+AD29","v":4.8137500000000006},4.6320990566037743,188.13326807409118,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.434145412552542},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$5,0))))))","v":8.7999999999999898E-2},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.5140000000000002},{"$f":"AJ29*Bilans!F29+AK29","v":7.0878333333333332},0.28038418750971406,1.987316390370935,null,5.1005169429623987,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU29*Bilans!F29+AV29","v":3.663875},3.525615566037736,143.19330616774047,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.708810338691904},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!W29<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W29<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W29<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W29<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W29<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W29<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB29*Bilans!F29+BC29","v":11.499305555555555},0.1728205569257894,1.987316390370935,null,9.5119891651846196,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W29<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W29<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W29<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W29<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W29<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM29*Bilans!F29+BN29","v":4.4297453703703695},4.2625851677148843,173.12541641419955,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.338657931815911},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F29<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F29<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.13159999999999999},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F29<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F29<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4847999999999999},{"$f":"Bilans!F29*BT29+BU29","v":3.3429416666666665},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.5332096510877169}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.7799999999999994},{"$f":"R30*Bilans!F30+S30","v":8.4117499999999996},0.27840405058219231,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'E10'!$C$39+'E10'!$C$40)","v":2.341865272484756},null,6.0698847275152437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC30*Bilans!F30+AD30","v":4.3577500000000002},4.1933066037735856,204.885778866544,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.865819432997839},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$5,0))))))","v":8.7999999999999898E-2},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.5140000000000002},{"$f":"AJ30*Bilans!F30+AK30","v":6.8648999999999996},0.34113610868108146,2.341865272484756,null,4.5230347275152436,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU30*Bilans!F30+AV30","v":3.3142750000000003},3.1892080188679248,155.82532608637831,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.231370249646254},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!W30<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W30<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W30<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W30<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W30<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W30<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB30*Bilans!F30+BC30","v":9.8273055555555562},0.23830186812099849,2.341865272484756,null,7.4854402830708002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W30<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W30<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W30<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W30<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W30<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM30*Bilans!F30+BN30","v":4.1229305555555555},3.9673482704402514,193.84541061044638,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":14.655540232839158},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F30<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F30<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.13159999999999999},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F30<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F30<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4847999999999999},{"$f":"Bilans!F30*BT30+BU30","v":3.0095549999999998},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":2.8138286534132972}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.7799999999999994},{"$f":"R31*Bilans!F31+S31","v":7.7105000000000006},0.32300964564080337,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'E10'!$C$39+'E10'!$C$40)","v":2.4905658727134146},null,5.219934127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC31*Bilans!F31+AD31","v":4.1665000000000001},4.0092735849056602,209.75815328670043,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.528675937281395},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$5,0))))))","v":8.7999999999999898E-2},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.5140000000000002},{"$f":"AJ31*Bilans!F31+AK31","v":6.7713999999999999},0.36780663861438029,2.4905658727134146,null,4.2808341272865853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU31*Bilans!F31+AV31","v":3.1676500000000001},3.0481160377358489,159.4720783052002,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.425308444014629},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!W31<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W31<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W31<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W31<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W31<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W31<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB31*Bilans!F31+BC31","v":9.1260555555555563},0.27290715660801163,2.4905658727134146,null,6.6354896828421417,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W31<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W31<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W31<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W31<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W31<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM31*Bilans!F31+BN31","v":3.9942499999999996},3.8435235849056602,201.08640435987115,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.198342190068956},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F31<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F31<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.13159999999999999},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F31<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F31<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4847999999999999},{"$f":"Bilans!F31*BT31+BU31","v":2.8697300000000001},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":2.9509299108359515}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R37*Bilans!F37+S37","v":7.2144675925925918},0.4096391179181994,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'E10'!$C$39+'E10'!$C$40)","v":2.955328140879065},null,4.2591394517135264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC37*Bilans!F37+AD37","v":3.7098379629629634},3.7098379629629634,234.18849802393859,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":20.248956178524438},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ37*Bilans!F37+AK37","v":6.5276157407407416},0.45274235773928995,2.955328140879065,null,3.5722875998616765,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU37*Bilans!F37+AV37","v":2.8483333333333332},2.8483333333333332,179.80486260162601,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":26.373439324094822},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W37<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W37<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W37<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W37<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W37<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W37<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB37*Bilans!F37+BC37","v":7.2144675925925918},0.4096391179181994,2.955328140879065,null,4.2591394517135264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W37<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W37<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W37<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W37<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W37<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM37*Bilans!F37+BN37","v":3.7098379629629634},3.7098379629629634,234.18849802393859,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":20.248956178524438},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F37<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F37<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F37<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F37<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F37*BT37+BU37","v":2.5989259259259256},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.2584122573659764}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R44*Bilans!F44+S44","v":7.2520925925925921},0.42271130543232305,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'E10'!$C$39+'E10'!$C$40)","v":3.0655415269308945},null,4.186551065661698,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC44*Bilans!F44+AD44","v":3.6144629629629632},3.6144629629629632,237.43177993857276,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":21.627098179413455},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ44*Bilans!F44+AK44","v":6.4742407407407416},0.47349822931980667,3.0655415269308945,null,3.4086992138098471,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU44*Bilans!F44+AV44","v":2.785333333333333},2.785333333333333,182.96678035772356,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":28.06498756552908},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W44<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W44<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W44<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W44<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W44<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W44<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB44*Bilans!F44+BC44","v":7.2520925925925921},0.42271130543232305,3.0655415269308945,null,4.186551065661698,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W44<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W44<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W44<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W44<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W44<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM44*Bilans!F44+BN44","v":3.6144629629629632},3.6144629629629632,237.43177993857276,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":21.627098179413455},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F44<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F44<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F44<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F44<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F44*BT44+BU44","v":2.5499259259259257},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.321026703922088}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R61*Bilans!F61+S61","v":7.3024583333333331},0.4399992031827738,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'E10'!$C$39+'E10'!$C$40)","v":3.2130758479420729},null,4.0893824853912601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC61*Bilans!F61+AD61","v":3.486791666666667},3.486791666666667,241.00806052439026,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":23.589923389749295},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ61*Bilans!F61+AK61","v":6.4027916666666673},0.50182420656751114,3.2130758479420729,null,3.1897158187245944,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU61*Bilans!F61+AV61","v":2.7010000000000001},2.650037735849057,183.17138392268757,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":31.038481897817011},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W61<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W61<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W61<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W61<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W61<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W61<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB61*Bilans!F61+BC61","v":7.3024583333333331},0.4399992031827738,3.2130758479420729,null,4.0893824853912601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W61<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W61<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W61<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W61<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W61<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM61*Bilans!F61+BN61","v":3.486791666666667},3.486791666666667,241.00806052439026,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":23.589923389749295},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F61<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F61<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F61<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F61<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F61*BT61+BU61","v":2.4843333333333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.40871008708839}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.7799999999999994},{"$f":"R71*Bilans!F71+S71","v":8.12575},0.2956664667007598,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'E10'!$C$39+'E10'!$C$40)","v":2.4025117917936991},null,5.7232382082063005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC71*Bilans!F71+AD71","v":4.2797499999999999},4.1182499999999997,207.02663729268295,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.526058043242973},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$5,0))))))","v":8.7999999999999898E-2},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.5140000000000002},{"$f":"AJ71*Bilans!F71+AK71","v":6.8267666666666669},0.35192528309551602,2.4025117917936991,null,4.4242548748729682,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU71*Bilans!F71+AV71","v":3.2544750000000002},3.1316646226415097,157.43046098559597,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.102281292856485},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!W71<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W71<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W71<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W71<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W71<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W71<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB71*Bilans!F71+BC71","v":9.5413055555555566},0.25180115842687834,2.4025117917936991,null,7.138793763761857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W71<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W71<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W71<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W71<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W71<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM71*Bilans!F71+BN71","v":4.070449074074074},3.9168472222222221,196.90201158401086,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.272982361217911},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F71<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F71<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.13159999999999999},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F71<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F71<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4847999999999999},{"$f":"Bilans!F71*BT71+BU71","v":2.9525283333333334},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":2.8681764023794036}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.7799999999999994},{"$f":"R77*Bilans!F77+S77","v":7.3309999999999995},0.35070783504562986,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'E10'!$C$39+'E10'!$C$40)","v":2.5710391387195122},null,4.7599608612804873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC77*Bilans!F77+AD77","v":4.0629999999999997},3.9096792452830185,211.86418328946158,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":16.493857836633993},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$5,0))))))","v":8.7999999999999898E-2},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.5140000000000002},{"$f":"AJ77*Bilans!F77+AK77","v":6.7207999999999997},0.38254956831322345,2.5710391387195122,null,4.1497608612804875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU77*Bilans!F77+AV77","v":3.0883000000000003},2.9717603773584909,161.03868010161071,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":21.699493051272189},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!W77<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W77<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W77<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W77<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W77<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W77<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB77*Bilans!F77+BC77","v":8.7465555555555561},0.29394875758680378,2.5710391387195122,null,6.1755164168360439,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W77<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W77<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W77<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W77<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W77<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM77*Bilans!F77+BN77","v":3.9246111111111106},3.7765125786163516,204.64792709433959,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":17.075461107602884},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F77<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F77<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.13159999999999999},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F77<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F77<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4847999999999999},{"$f":"Bilans!F77*BT77+BU77","v":2.79406},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.030848332900244}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R94*Bilans!F94+S94","v":7.1788333333333325},0.39713223842053735,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'E10'!$C$39+'E10'!$C$40)","v":2.8509461509146341},null,4.3278871824186984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC94*Bilans!F94+AD94","v":3.8001666666666671},3.6567641509433968,221.96165963000465,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":19.752907200261859},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ94*Bilans!F94+AK94","v":6.5781666666666672},0.43339524450803929,2.8509461509146341,null,3.7272205157520331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU94*Bilans!F94+AV94","v":2.9079999999999999},2.9079999999999999,176.51247921951219,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":24.838969369611167},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W94<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W94<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W94<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W94<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W94<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W94<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB94*Bilans!F94+BC94","v":7.1788333333333325},0.39713223842053735,2.8509461509146341,null,4.3278871824186984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W94<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W94<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W94<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W94<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W94<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM94*Bilans!F94+BN94","v":3.8001666666666671},3.6567641509433968,221.96165963000465,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":19.752907200261859},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F94<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F94<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F94<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F94<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F94*BT94+BU94","v":2.6453333333333333},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.2012495311327833}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.2399999999999984},{"$f":"R104*Bilans!F104+S104","v":13.0588625},0.10806258638039691,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'E10'!$C$39+'E10'!$C$40)","v":1.4111744569359759},null,11.647688043064024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.14199999999999999},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC104*Bilans!F104+AD104","v":5.5205249999999992},5.3122033018867914,144.58158943778187,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.096921190223493},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.2399999999999984},{"$f":"AJ104*Bilans!F104+AK104","v":13.0588625},0.10806258638039691,1.4111744569359759,null,11.647688043064024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.14199999999999999},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU104*Bilans!F104+AV104","v":5.5205249999999992},5.3122033018867914,144.58158943778187,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.096921190223493},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W104<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W104<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W104<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W104<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W104<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W104<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB104*Bilans!F104+BC104","v":11.014418055555556},0.12812065511025292,1.4111744569359759,null,9.6032435986195797,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W104<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W104<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W104<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W104<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W104<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM104*Bilans!F104+BN104","v":5.2983194444444441},5.09838286163522,138.7620645911183,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.3526192043688257},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F104<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F104<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F104<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F104<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F104*BT104+BU104","v":3.8223649999999996},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.2154797077263049}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F116<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F116<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F116<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F116<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F116<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F116<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F116<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F116<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F116<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F116<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F116<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F116<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F116<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F116<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F116<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F116*BT116+BU116","v":3.7696083333333332},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.2464859328064382}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F119<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F119<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F119<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F119<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F119<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F119<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F119<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F119<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F119<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F119<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F119<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F119<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F119<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F119<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F119<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F119*BT119+BU119","v":4.184663333333333},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.0236686725949093}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F136<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F136<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F136<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F136<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F136<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F136<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F136<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F136<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F136<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F136<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F136<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F136<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F136<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F136<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F136<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F136*BT136+BU136","v":4.4139933333333339},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":1.9185285190787}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F142<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F142<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F142<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F142<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F142<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F142<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F142<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F142<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F142<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F142<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F142<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F142<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F142<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F142<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F142<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F142*BT142+BU142","v":4.2072733333333332},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.0127934227448789}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F152<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F152<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F152<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F152<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F152<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F152<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F152<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F152<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F152<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F152<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F152<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F152<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F152<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F152<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F152<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F152*BT152+BU152","v":4.5878750000000004},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":1.8458157846548251}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F169<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F169<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F169<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F169<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F169<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F169<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F169<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F169<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F169<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F169<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F169<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F169<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F169<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F169<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F169<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F169*BT169+BU169","v":4.8010549999999999},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":1.763856505085498}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F175<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F175<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F175<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F175<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F175<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F175<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F175<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F175<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F175<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F175<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F175<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F175<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F175<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F175<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F175<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F175*BT175+BU175","v":4.3903066666666675},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":1.9288794009127503}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F185<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F185<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F185<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F185<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F185<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F185<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F185<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F185<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F185<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F185<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F185<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F185<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F185<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F185<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F185<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F185*BT185+BU185","v":5.0180033333333336},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":1.6875979409519299}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F201<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F201<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F201<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F201<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F201<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F201<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F201<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F201<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F201<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F201<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F201<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F201<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F201<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F201<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F201<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F201*BT201+BU201","v":4.8774983333333335},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":1.7362121961476675}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F211<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F211<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F211<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F211<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F211<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F211<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F211<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":7.5199999999999975E-2},{"$f":"IF(Bilans!F211<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F211<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F211<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F211<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F211<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F211<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F211<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F211<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":3.5280000000000005},{"$f":"Bilans!F211*BT211+BU211","v":5.1639133333333334},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":1.6399136752275578}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F217<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F217<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F217<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F217<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F217<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F217<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F217<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F217<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F217<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F217<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F217<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F217<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F217<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F217<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F217<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F217*BT217+BU217","v":4.5954116666666653},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":1.8427885698357653}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F234<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F234<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F234<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F234<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F234<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F234<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F234<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":7.5199999999999975E-2},{"$f":"IF(Bilans!F234<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F234<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F234<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F234<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F234<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F234<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F234<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F234<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":3.5280000000000005},{"$f":"Bilans!F234*BT234+BU234","v":5.3663266666666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":1.5780575091757223}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F244<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F244<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F244<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F244<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F244<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F244<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F244<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F244<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F244<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F244<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F244<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F244<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F244<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F244<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F244<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F244*BT244+BU244","v":4.2481866666666663},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":1.9934086605633909}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.2399999999999984},{"$f":"R250*Bilans!F250+S250","v":13.553983333333335},8.9874335572427494E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'E10'!$C$39+'E10'!$C$40)","v":1.2181552464430896},null,12.335828086890245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.14199999999999999},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC250*Bilans!F250+AD250","v":5.7163666666666666},5.5006547169811322,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.2399999999999984},{"$f":"AJ250*Bilans!F250+AK250","v":13.553983333333335},8.9874335572427494E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":12.335828086890245},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.14199999999999999},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU250*Bilans!F250+AV250","v":5.7163666666666666},5.5006547169811322,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W250<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W250<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W250<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W250<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W250<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W250<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB250*Bilans!F250+BC250","v":11.509538888888891},0.10583875324658537,1.2181552464430896,null,{"$f":"BD250-BF250","v":10.291383642445801},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W250<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W250<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W250<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W250<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W250<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM250*Bilans!F250+BN250","v":5.4653518518518514},5.2591121593291401,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F250<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F250<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F250<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F250<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F250*BT250+BU250","v":4.0005533333333334},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.1168001992282539}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'E10'!$C$39+'E10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W260<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W260<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W260<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W260<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W260<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB260*Bilans!F260+BC260","v":7.195555555555555},0,0,null,7.195555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W260<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W260<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W260<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W260<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W260<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.2925324074074078},2.2060217505241093,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F260<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F260<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F260<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F260<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F260*BT260+BU260","v":4.893648333333334},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":1.7304823551256245}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.2399999999999984},{"$f":"R277*Bilans!F277+S277","v":14.444004166666666},6.0314797004377772E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'E10'!$C$39+'E10'!$C$40)","v":0.87118717924288669},null,13.57281698742378,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.14199999999999999},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC277*Bilans!F277+AD277","v":6.0684083333333323},5.8394117924528288,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.2399999999999984},{"$f":"AJ277*Bilans!F277+AK277","v":14.444004166666666},6.0314797004377772E-2,0.87118717924288669,null,13.57281698742378,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.14199999999999999},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU277*Bilans!F277+AV277","v":6.0684083333333323},5.8394117924528288,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W277<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W277<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W277<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W277<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W277<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W277<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB277*Bilans!F277+BC277","v":12.399559722222223},7.0259525237945653E-2,0.87118717924288669,null,11.528372542979337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W277<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W277<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W277<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W277<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W277<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM277*Bilans!F277+BN277","v":5.7656064814814805},5.5480364255765187,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F277<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F277<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F277<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F277<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F277*BT277+BU277","v":4.3208616666666666},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":1.9598804003267687}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.2399999999999984},{"$f":"R286*Bilans!F286+S286","v":13.664675000000001},8.5988354307463696E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'E10'!$C$39+'E10'!$C$40)","v":1.1750029153963415},null,12.48967208460366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.14199999999999999},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC286*Bilans!F286+AD286","v":5.7601499999999994},5.5427858490566031,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.2399999999999984},{"$f":"AJ286*Bilans!F286+AK286","v":13.664675000000001},8.5988354307463696E-2,1.1750029153963415,null,12.48967208460366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.14199999999999999},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU286*Bilans!F286+AV286","v":5.7601499999999994},5.5427858490566031,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W286<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W286<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W286<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W286<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W286<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W286<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB286*Bilans!F286+BC286","v":11.620230555555558},0.10111700536221978,1.1750029153963415,null,10.445227640159217,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W286<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W286<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W286<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W286<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W286<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM286*Bilans!F286+BN286","v":5.5026944444444439},5.2950455974842763,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F286<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F286<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F286<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F286<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F286*BT286+BU286","v":4.0403900000000004},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.0959293763778386}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.80999999999999994},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$6,0))))))","v":4.7300000000000004},{"$f":"R292*Bilans!F292+S292","v":11.999750000000002},0.13699011736270925,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'E10'!$C$39+'E10'!$C$40)","v":1.6438471608231706},null,10.355902839176832,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.17666666666666644},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"AC292*Bilans!F292+AD292","v":5.2489166666666671},5.0508443396226417,164.79747081730329,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.6872239761437422},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$5,0))))))","v":1.0066666666666668},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.3333333333332149E-2},{"$f":"AJ292*Bilans!F292+AK292","v":9.118166666666669},0.18028264024089311,1.6438471608231706,null,7.4743195058434981,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.12333333333333323},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.8666666666666671},{"$f":"AU292*Bilans!F292+AV292","v":3.973583333333333},3.8236367924528301,124.7565021509434,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.154461266811355},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.80999999999999994},{"$f":"IF(Bilans!W292<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W292<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W292<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W292<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W292<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W292<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB292*Bilans!F292+BC292","v":14.465305555555556},0.11364068007480377,1.6438471608231706,null,12.821458394732385,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W292<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W292<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W292<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W292<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W292<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"BM292*Bilans!F292+BN292","v":4.750305555555558},4.571048742138367,149.14284049056613,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.4941058163281724},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F292<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F292<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F292<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F292<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F292*BT292+BU292","v":3.6258833333333329},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.335533527836414}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.80999999999999994},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$6,0))))))","v":4.7300000000000004},{"$f":"R309*Bilans!F309+S309","v":10.764499999999998},0.17253715988870377,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'E10'!$C$39+'E10'!$C$40)","v":1.8572762576219515},null,8.9072237423780471,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.17666666666666644},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"AC309*Bilans!F309+AD309","v":4.9794999999999998},4.791594339622641,180.12093968890935,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.33579010528533},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$5,0))))))","v":1.0066666666666668},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.3333333333332149E-2},{"$f":"AJ309*Bilans!F309+AK309","v":7.5829999999999993},0.24492631644757373,1.8572762576219515,null,5.7257237423780474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.12333333333333323},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.8666666666666671},{"$f":"AU309*Bilans!F309+AV309","v":3.7854999999999994},3.6426509433962257,136.93098045835251,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.280429752811598},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.80999999999999994},{"$f":"IF(Bilans!W309<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W309<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W309<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W309<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W309<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W309<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB309*Bilans!F309+BC309","v":13.230055555555554},0.14038310344373767,1.8572762576219515,null,11.372779297933603,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W309<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W309<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W309<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W309<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W309<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"BM309*Bilans!F309+BN309","v":4.5656111111111128},4.3933238993710706,165.14954585549938,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":10.182112689390847},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F309<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F309<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F309<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F309<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F309*BT309+BU309","v":3.4560999999999993},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.4502682483213039}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.80999999999999994},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$6,0))))))","v":4.7300000000000004},{"$f":"R315*Bilans!F315+S315","v":12.789499999999999},0.11786172191079006,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'E10'!$C$39+'E10'!$C$40)","v":1.5073924923780493},null,11.28210750762195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.17666666666666644},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"AC315*Bilans!F315+AD315","v":5.4211666666666662},5.2165943396226409,153.65185989139442,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.7190929861645934},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$5,0))))))","v":1.0066666666666668},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.3333333333332149E-2},{"$f":"AJ315*Bilans!F315+AK315","v":10.099666666666664},0.14925170722248751,1.5073924923780493,null,8.5922741742886153,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.12333333333333323},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.8666666666666671},{"$f":"AU315*Bilans!F315+AV315","v":4.0938333333333325},3.9393490566037728,116.0313165835251,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.8976076847687864},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.80999999999999994},{"$f":"IF(Bilans!W315<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W315<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W315<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W315<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W315<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W315<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB315*Bilans!F315+BC315","v":15.255055555555554},9.8812651772290025E-2,1.5073924923780493,null,13.747663063177505,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W315<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W315<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W315<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W315<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W315<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"BM315*Bilans!F315+BN315","v":4.8683888888888909},4.6846761006289324,137.9845065549932,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.4820076534893678},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F315<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F315<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F315<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F315<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F315*BT315+BU315","v":3.7344333333333326},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.26764580784856}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.7799999999999994},{"$f":"R325*Bilans!F325+S325","v":8.9782499999999992},0.24745785794384764,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'E10'!$C$39+'E10'!$C$40)","v":2.2217385130843499},null,6.7565114869156488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC325*Bilans!F325+AD325","v":4.5122499999999999},4.3419764150943392,200.02023898619424,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.625424321415915},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$5,0))))))","v":8.7999999999999898E-2},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.5140000000000002},{"$f":"AJ325*Bilans!F325+AK325","v":6.940433333333333},0.32011524444934036,2.2217385130843499,null,4.7186948202489827,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU325*Bilans!F325+AV325","v":3.432725},3.3031882075471697,152.16676267358494,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.59587380122467},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!W325<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W325<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W325<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W325<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W325<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W325<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB325*Bilans!F325+BC325","v":10.393805555555556},0.21375602046902026,2.2217385130843499,null,8.1720670424712054,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W325<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W325<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W325<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W325<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W325<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM325*Bilans!F325+BN325","v":4.2268842592592586},4.0673791928721164,187.37046921248148,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.477792955772232},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F325<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F325<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.13159999999999999},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F325<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F325<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4847999999999999},{"$f":"Bilans!F325*BT325+BU325","v":3.1225116666666661},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.7120385756839736}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R342*Bilans!F342+S342","v":7.1302592592592591},0.3798824121107075,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'E10'!$C$39+'E10'!$C$40)","v":2.708660086382114},null,4.4215991728771451,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC342*Bilans!F342+AD342","v":3.9232962962962965},3.7752473794549268,216.661631265327,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":18.089982240750764},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ342*Bilans!F342+AK342","v":6.6470740740740748},0.40749660018786915,2.708660086382114,null,3.9384139876919608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU342*Bilans!F342+AV342","v":2.9893333333333332},2.9893333333333332,171.5579858211382,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":22.84594939187572},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W342<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W342<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W342<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W342<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W342<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W342<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB342*Bilans!F342+BC342","v":7.1302592592592591},0.3798824121107075,2.708660086382114,null,4.4215991728771451,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W342<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W342<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W342<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W342<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W342<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM342*Bilans!F342+BN342","v":3.9232962962962965},3.7752473794549268,216.661631265327,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":18.089982240750764},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F342<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F342<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F342<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F342<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F342*BT342+BU342","v":2.7085925925925927},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.1264842546577136}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R352*Bilans!F352+S352","v":7.213273148148148},0.40922189449937085,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'E10'!$C$39+'E10'!$C$40)","v":2.9518293032266261},null,4.261443844921522,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC352*Bilans!F352+AD352","v":3.712865740740741},3.712865740740741,234.07753006729905,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.206365167581328},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ352*Bilans!F352+AK352","v":6.529310185185186},0.45208899860880258,2.9518293032266261,null,3.57748088195856,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU352*Bilans!F352+AV352","v":2.8503333333333334},2.8503333333333334,179.69919547967481,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":26.320963972263975},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W352<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W352<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W352<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W352<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W352<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W352<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB352*Bilans!F352+BC352","v":7.213273148148148},0.40922189449937085,2.9518293032266261,null,4.261443844921522,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W352<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W352<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W352<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W352<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W352<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM352*Bilans!F352+BN352","v":3.712865740740741},3.712865740740741,234.07753006729905,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.206365167581328},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F352<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F352<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F352<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F352<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F352*BT352+BU352","v":2.6004814814814812},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.2564631408945344}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R358*Bilans!F358+S358","v":7.1201064814814812},0.3762471773847656,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'E10'!$C$39+'E10'!$C$40)","v":2.6789199663363821},null,4.4411865151450991,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC358*Bilans!F358+AD358","v":3.9490324074074077},3.8000123165618453,215.45476662251372,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":17.755506250587779},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ358*Bilans!F358+AK358","v":6.6614768518518526},0.4021510583785422,2.6789199663363821,null,3.9825568855154705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU358*Bilans!F358+AV358","v":3.0063333333333331},3.0063333333333331,170.45440718699186,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":22.443001143926509},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W358<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W358<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W358<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W358<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W358<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W358<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB358*Bilans!F358+BC358","v":7.1201064814814812},0.3762471773847656,2.6789199663363821,null,4.4411865151450991,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W358<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W358<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W358<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W358<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W358<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM358*Bilans!F358+BN358","v":3.9490324074074077},3.8000123165618453,215.45476662251372,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":17.755506250587779},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F358<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F358<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F358<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F358<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F358*BT358+BU358","v":2.7218148148148145},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.1112962009501821}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.7799999999999994},{"$f":"R369*Bilans!F369+S369","v":7.1467499999999999},0.36521628607480067,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'E10'!$C$39+'E10'!$C$40)","v":2.6101094925050816},null,4.5366405074949183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC369*Bilans!F369+AD369","v":4.0127499999999996},3.8613254716981129,212.7522526263231,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":16.980415332631306},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$5,0))))))","v":8.7999999999999898E-2},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.5140000000000002},{"$f":"AJ369*Bilans!F369+AK369","v":6.6962333333333337},0.38978771535814882,2.6101094925050816,null,4.0861238408282521,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU369*Bilans!F369+AV369","v":3.0497750000000003},2.9346891509433966,161.69621861652101,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":22.342029043459359},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!W369<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W369<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W369<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W369<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W369<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W369<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB369*Bilans!F369+BC369","v":8.5623055555555556},0.30483722819393444,2.6101094925050816,null,5.952196063050474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W369<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W369<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W369<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W369<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W369<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM369*Bilans!F369+BN369","v":3.8908009259259257},3.7439782494758909,206.28662675504938,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.512631183976826},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F369<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F369<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.13159999999999999},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F369<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F369<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4847999999999999},{"$f":"Bilans!F369*BT369+BU369","v":2.7573216666666664},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.0712311136555543}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R370*Bilans!F370+S370","v":7.1573333333333329},0.38952595098324311,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'E10'!$C$39+'E10'!$C$40)","v":2.7879670731707318},null,4.3693662601626011,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"AC370*Bilans!F370+AD370","v":3.8546666666666671},3.7092075471698118,219.71246640773128,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.003753617197187},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$5,0))))))","v":6.7777777777777812E-2},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ370*Bilans!F370+AK370","v":6.6086666666666671},0.42186528898982117,2.7879670731707318,null,3.8206995934959354,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU370*Bilans!F370+AV370","v":2.944},2.944,174.38590126829268,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":23.943229056203606},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$5,0))))))","v":-4.7777777777777843E-2},{"$f":"IF(Bilans!W370<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W370<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W370<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W370<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W370<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W370<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB370*Bilans!F370+BC370","v":7.1573333333333329},0.38952595098324311,2.7879670731707318,null,4.3693662601626011,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W370<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W370<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W370<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W370<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W370<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.7577777777777781},{"$f":"BM370*Bilans!F370+BN370","v":3.8546666666666671},3.7092075471698118,219.71246640773128,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.003753617197187},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F370<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F370<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":6.2222222222222227E-2},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F370<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F370<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F370*BT370+BU370","v":2.6733333333333333},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.1677202342979758}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.7799999999999994},{"$f":"R371*Bilans!F371+S371","v":7.47675},0.33973755167102027,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'E10'!$C$39+'E10'!$C$40)","v":2.5401327394563009},null,4.9366172605436986,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC371*Bilans!F371+AD371","v":4.1027500000000003},3.947929245283019,211.09943580165671,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.117412185857887},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$5,0))))))","v":8.7999999999999898E-2},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.5140000000000002},{"$f":"AJ371*Bilans!F371+AK371","v":6.7402333333333333},0.37686124705716928,2.5401327394563009,null,4.2001005938770319,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU371*Bilans!F371+AV371","v":3.1187750000000003},3.0010853773584909,160.47081662112288,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.202463417697153},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.66000000000000014},{"$f":"IF(Bilans!W371<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W371<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W371<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W371<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W371<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W371<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB371*Bilans!F371+BC371","v":8.8923055555555557},0.28565513449651175,2.5401327394563009,null,6.3521728160992552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W371<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W371<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W371<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W371<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W371<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM371*Bilans!F371+BN371","v":3.951356481481481},3.8022486897274628,203.30976147509841,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.73493979989777},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F371<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F371<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.13159999999999999},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F371<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F371<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4847999999999999},{"$f":"Bilans!F371*BT371+BU371","v":2.8231216666666663},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":2.9996482946560654}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":4.1170436551835694},{"$f":"SUM(AF7:AF372)/229","v":3.9963337252173501},{"$f":"SUM(AG7:AG372)/Z373","v":3.7877549794785987},{"$f":"SUM(AH7:AH372)","v":3540.4893590071538},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3880415314278149},{"$f":"SUM(AX7:AX372)/229","v":3.274654518169458},{"$f":"SUM(AY7:AY372)/AR373","v":2.9442090859114458},{"$f":"SUM(AZ7:AZ372)","v":4636.3323667437544},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10848.350876097564},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9905758555717292},{"$f":"SUM(BP7:BP372)/229","v":3.8770802734063894},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5749859242544306},{"$f":"SUM(BR7:BR372)","v":4051.4157654841997},null,null,null,{"$f":"SUM(BV7:BV372)","v":1320.5930523642064},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":922.78191643457217},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.6180631571622093}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AE7:AE371)","v":229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AW7:AW371)","v":229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"251.A10","index":42,"n_rows":66,"n_cols":23,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A10"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":6.72},{"$f":"E7*Dane!$E$26","v":7.72},{"$f":"F7*Dane!$E$26","v":9.6999999999999993},{"$f":"G7*Dane!$E$26","v":10.97},{"$f":"H7*Dane!$E$26","v":11.95},{"$f":"I7*Dane!$E$26","v":15.84},{"$f":"S5*T3+S6","v":16.817999999999998},{"$f":"$S$5*U3+$S$6","v":18.285},{"$f":"J7*Dane!$E$26","v":20.73},{"$f":"K7*Dane!$E$26","v":22.4}]
[null,"Q",null,6.72,7.72,9.6999999999999993,10.97,11.95,15.84,20.73,22.4,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.24749999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0.14111111111111127},{"$f":"(R4-Q4)/(R3-Q3)","v":0.19599999999999973},{"$f":"(S4-R4)/(S3-R3)","v":1.2966666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.48900000000000005},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.16699999999999982}]
[null,"COP",null,2.39,2.66,3.16,4.46,5.31,5.85,8.5500000000000007,8.8699999999999992,null,"b=",{"$f":"N4-N5*$N$3","v":10.719999999999999},{"$f":"O4-O5*O3","v":11.432499999999999},{"$f":"P4-P5*P3","v":10.687777777777779},{"$f":"Q4-Q5*Q3","v":10.578000000000001},{"$f":"R4-R5*R3","v":2.8733333333333313},{"$f":"S4-S5*$S$3","v":10.95},null,null,{"$f":"V4-V5*V3","v":17.390000000000004}]
[null,null,null,{"$f":"D5","v":6.72},7.72,9.6999999999999993,10.97,11.95,15.84,20.73,22.4,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":6.7199999999999989},7.7200000000000006,9.6999999999999993,10.97,11.95,15.84,{"$f":"T4","v":16.817999999999998},{"$f":"U4","v":18.285},{"$f":"V5*V3+V6","v":20.73},{"$f":"W4","v":22.4}]
[null,"Q",null,6.32,7.3,8.23,9.86,10.72,13.22,20.239999999999998,22.96,null,"COP",{"$f":"D6","v":2.39},2.66,3.16,4.46,5.31,5.85,{"$f":"T3*S10+S11","v":6.3900000000000006},{"$f":"U3*S10+S11","v":7.2},{"$f":"J6","v":8.5500000000000007},{"$f":"K6","v":8.8699999999999992}]
[null,"COP",null,2.0499999999999998,2.27,2.67,3.55,4.1399999999999997,4.5199999999999996,6.18,9.07,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":5.4000000000000006E-2},{"$f":"(P9-O9)/(P3-O3)","v":6.25E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.14444444444444443},{"$f":"(R9-Q9)/(R3-Q3)","v":0.16999999999999993},{"$f":"(S9-R9)/(S3-R3)","v":0.18000000000000002},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.27000000000000013},null,null,{"$f":"(W9-V9)/(W3-V3)","v":3.1999999999999848E-2}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.47},{"$f":"O9-O10*O3","v":3.5975000000000001},{"$f":"P9-P10*P3","v":4.1711111111111112},{"$f":"Q9-Q10*Q3","v":4.12},{"$f":"R9-R10*R3","v":4.0499999999999989},{"$f":"S9-S10*$S$3","v":3.1499999999999986},null,null,{"$f":"V9-V10*V3","v":7.9100000000000037}]
[null,"Q",null,6.12,7.14,9.18,10.86,11.86,15.16,19.690000000000001,21.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.8779999999999999},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":2.0819999999999999},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.4539999999999997},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":3.17},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.6719999999999997},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":4.008},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.524},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.854000000000001},null,"COP=",{"$f":"N10*N3+N11","v":2.39},{"$f":"O10*O3+O11","v":2.66},3.16,4.46,5.3099999999999987,5.85,{"$f":"T9","v":6.3900000000000006},{"$f":"U9","v":7.2},8.5500000000000007,{"$f":"W9","v":8.8699999999999992}]
[null,"Qmax",null,{"$f":"D12","v":6.12},7.14,9.18,10.86,11.86,15.16,19.690000000000001,21.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.62,1.8,2.13,2.6,2.97,3.24,4.54,6.03,null,"Q",{"$f":"D9*Dane!$E$26","v":6.32},{"$f":"E9*Dane!$E$26","v":7.3},{"$f":"F9*Dane!$E$26","v":8.23},{"$f":"G9*Dane!$E$26","v":9.86},{"$f":"H9*Dane!$E$26","v":10.72},{"$f":"I9*Dane!$E$26","v":13.22},{"$f":"S16*T14+S17","v":14.623999999999999},{"$f":"$S$16*U14+$S$17","v":16.729999999999997},{"$f":"J9*Dane!$E$26","v":20.239999999999998},{"$f":"K9*Dane!$E$26","v":22.96}]
[null,"Czynnik",null,null,null,"R290",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1959999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.11625000000000008},{"$f":"(Q15-P15)/(Q3-P3)","v":0.181111111111111},{"$f":"(R15-Q15)/(R3-Q3)","v":0.17200000000000024},{"$f":"(S15-R15)/(S3-R3)","v":0.83333333333333337},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.70199999999999974},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.27200000000000024}]
[null,"Napełnienie",null,null,null,2,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":10.239999999999998},{"$f":"O15-O16*O3","v":9.0437500000000011},{"$f":"P15-P16*P3","v":9.4977777777777774},{"$f":"Q15-Q16*Q3","v":9.5159999999999982},{"$f":"R15-R16*R3","v":4.8866666666666667},{"$f":"S15-S16*$S$3","v":6.2000000000000028},null,null,{"$f":"V15-V16*V14","v":14.799999999999994}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,54,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,50,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":6.32},{"$f":"O16*O14+O17","v":7.3},8.23,9.86,10.72,13.22,{"$f":"T15","v":14.623999999999999},{"$f":"U15","v":16.729999999999997},20.239999999999998,{"$f":"W15","v":22.96}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,56,null,null,null,null,null,null,"COP",{"$f":"D10","v":2.0499999999999998},2.27,2.67,3.55,4.1399999999999997,4.5199999999999996,{"$f":"T14*S21+S22","v":4.8519999999999994},{"$f":"U14*S21+S22","v":5.35},{"$f":"J10","v":6.18},{"$f":"K10","v":9.07}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":4.4000000000000039E-2},{"$f":"(P20-O20)/(P14-O14)","v":4.9999999999999989E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":9.7777777777777769E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11799999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.12666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.16600000000000001},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.28900000000000003}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.9300000000000006},{"$f":"O20-O21*O14","v":3.0199999999999996},{"$f":"P20-P21*P14","v":3.3544444444444443},{"$f":"Q20-Q21*Q14","v":3.3140000000000001},{"$f":"R20-R21*R14","v":3.2533333333333334},{"$f":"S20-S21*$S$3","v":2.8599999999999994},null,null,{"$f":"V20-V21*V14","v":0.39999999999999858}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,16 | 4,46 | 5,31"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":2.0499999999999998},{"$f":"O21*O14+O22","v":2.2699999999999996},2.67,3.55,4.1399999999999997,4.5199999999999996,{"$f":"T20","v":4.8519999999999994},{"$f":"U20","v":5.35},6.18,{"$f":"W20","v":9.07}]
[null,47276,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":14.719999999999999},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":6.12},{"$f":"E14*Dane!$E$26","v":7.14},{"$f":"F14*Dane!$E$26","v":9.18},{"$f":"G14*Dane!$E$26","v":10.86},{"$f":"H14*Dane!$E$26","v":11.86},{"$f":"I14*Dane!$E$26","v":15.16},{"$f":"S27*T25+S28","v":16.066000000000003},{"$f":"S27*U25+S28","v":17.425000000000001},{"$f":"J14*Dane!$E$26","v":19.690000000000001},{"$f":"K14*Dane!$E$26","v":21.88}]
[null,{"$f":"D14+8","v":14.120000000000001},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2039999999999999},{"$f":"(P26-O26)/(P3-O3)","v":0.255},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2},{"$f":"(S26-R26)/(S3-R3)","v":1.1000000000000003},{"$f":"(V26-S26)/(V3-S3)","v":0.45300000000000012},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21899999999999978}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.719999999999999},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":10.199999999999999},10.965,10.486666666666666,10.459999999999999,4.1599999999999975,10.629999999999999,null,null,{"$f":"V26-V27*V25","v":15.310000000000006}]
[null,{"$f":"D9+8","v":14.32},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":6.120000000000001},{"$f":"O27*O25+O28","v":7.14},9.18,10.86,11.86,15.16,{"$f":"T26","v":16.066000000000003},{"$f":"U26","v":17.425000000000001},19.690000000000001,{"$f":"W26","v":21.88}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.8779999999999999},2.0819999999999999,2.4539999999999997,3.17,3.6719999999999997,4.008,{"$f":"T25*S32+S33","v":4.3112000000000004},{"$f":"U25*S32+S33","v":4.766},{"$f":"J13","v":5.524},{"$f":"K13","v":7.854000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":4.0799999999999989E-2},{"$f":"(P31-O31)/(P25-O25)","v":4.6499999999999986E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":7.9555555555555574E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10039999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.1120000000000001},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.15160000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.2330000000000001}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.694},{"$f":"O31-O32*O25","v":2.7794999999999996},{"$f":"P31-P32*P25","v":3.0108888888888887},{"$f":"Q31-Q32*Q25","v":2.9691999999999998},{"$f":"R31-R32*R25","v":2.887999999999999},{"$f":"S31-S32*$S$3","v":2.492},null,null,{"$f":"V31-V32*V25","v":0.8639999999999981}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.8780000000000001},{"$f":"O32*O25+O33","v":2.0819999999999999},2.4539999999999997,3.17,3.6719999999999997,4.008,{"$f":"T31","v":4.3112000000000004},{"$f":"U31","v":4.766},5.524,{"$f":"W31","v":7.854000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,70,70,55,55,45,45]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-23.003351875144329},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-22.02217811342431},-27.708389540712005,-22.854561665808344,1.8513275269046475E-2,-12.799149768476719,20.720666161998487,20.720666161998487,-47.206074646841671,20.720666161998487]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A10"]
[null,null,null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.24},{"$f":"E66*Dane!$E$26","v":5.68},{"$f":"F66*Dane!$E$26","v":6.64},{"$f":"G66*Dane!$E$26","v":9.33},{"$f":"H66*Dane!$E$26","v":10.78},{"$f":"I66*Dane!$E$26","v":13.76},{"$f":"I57*J52+I58","v":14.373999999999999},{"$f":"I57*K52+I58","v":15.294999999999998},{"$f":"L66*Dane!$E$26","v":16.829999999999998},{"$f":"M66*Dane!$E$26","v":20.74}]
[null,"COP",null,1.6,1.81,1.99,2.2400000000000002,2.5299999999999998,2.69,null,null,3.3,4.09]
[null,"Q",null,{"$f":"D54","v":4.24},5.68,6.64,9.33,10.78,13.76,null,null,{"$f":"L54","v":16.829999999999998},{"$f":"M54","v":20.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.28799999999999992},{"$f":"(F54-E54)/(F52-E52)","v":0.12},0.29888888888888893,0.28999999999999987,0.99333333333333351,{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":9.9999999999999982},{"$f":"E54-E57*E52","v":7.4799999999999995},8.732222222222223,8.75,3.8266666666666644,10.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.24},{"$f":"E57*E52+E58","v":5.68},6.6400000000000006,9.33,10.78,13.76]
[null,"COP",null,{"$f":"D55","v":1.6},{"$f":"E55","v":1.81},1.99,2.2400000000000002,2.5299999999999998,2.69,null,null,{"$f":"L55","v":3.3},{"$f":"M55","v":4.09}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":4.1999999999999996E-2},{"$f":"(F61-E61)/(F52-E52)","v":2.2499999999999992E-2},2.7777777777777804E-2,5.799999999999992E-2,5.3333333333333378E-2,{"$f":"(L61-I61)/(L52-I52)","v":6.0999999999999985E-2}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.44},{"$f":"E61-E62*E52","v":2.1475},2.1844444444444449,2.1240000000000006,2.1566666666666663,2.08]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.6},{"$f":"E62*E52+E63","v":1.81},1.9900000000000002,2.2400000000000002,2.5299999999999998,2.69]
[null,null,null,4.24,5.68,6.64,9.33,10.78,13.76,null,null,16.829999999999998,20.74]

{"sheet":"251.A13","index":43,"n_rows":66,"n_cols":23,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":7.77},{"$f":"E7*Dane!$E$26","v":8.9},{"$f":"F7*Dane!$E$26","v":11.13},{"$f":"G7*Dane!$E$26","v":12.34},{"$f":"H7*Dane!$E$26","v":13.4},{"$f":"I7*Dane!$E$26","v":17.2},{"$f":"S5*T3+S6","v":18.285999999999998},{"$f":"$S$5*U3+$S$6","v":19.914999999999999},{"$f":"J7*Dane!$E$26","v":22.63},{"$f":"K7*Dane!E$26","v":23.34}]
[null,"Q",null,7.77,8.9,11.13,12.34,13.4,17.2,22.63,23.34,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.22600000000000015},{"$f":"(P4-O4)/(P3-O3)","v":0.27875000000000005},{"$f":"(Q4-P4)/(Q3-P3)","v":0.13444444444444434},{"$f":"(R4-Q4)/(R3-Q3)","v":0.21200000000000011},{"$f":"(S4-R4)/(S3-R3)","v":1.2666666666666664},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.54299999999999993},null,null,{"$f":"(W4-V4)/(W3-V3)","v":7.1000000000000091E-2}]
[null,"COP",null,2.2999999999999998,2.5299999999999998,2.97,3.98,5.21,5.71,8.17,8.75,null,"b=",{"$f":"N4-N5*$N$3","v":12.290000000000003},{"$f":"O4-O5*O3","v":13.081250000000001},{"$f":"P4-P5*P3","v":12.071111111111112},{"$f":"Q4-Q5*Q3","v":11.916},{"$f":"R4-R5*R3","v":4.533333333333335},{"$f":"S4-S5*$S$3","v":11.77},null,null,{"$f":"V4-V5*V3","v":21.209999999999997}]
[null,null,null,{"$f":"D5","v":7.77},8.9,11.13,12.34,13.4,17.2,22.63,23.34,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":7.77},8.9,11.13,12.34,13.4,17.2,{"$f":"T4","v":18.285999999999998},{"$f":"U4","v":19.914999999999999},{"$f":"V5*V3+V6","v":22.63},{"$f":"W4","v":23.34}]
[null,"Q",null,7.32,8.44,10.66,12.1,13.18,16.600000000000001,22.03,23.65,null,"COP",{"$f":"D6","v":2.2999999999999998},2.5299999999999998,2.97,3.98,5.21,5.71,{"$f":"T3*S10+S11","v":6.202},{"$f":"U3*S10+S11","v":6.9399999999999995},{"$f":"J6","v":8.17},{"$f":"K6","v":8.75}]
[null,"COP",null,2,2.2000000000000002,2.56,3.29,4.0999999999999996,4.37,5.89,8.4600000000000009,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":4.5999999999999999E-2},{"$f":"(P9-O9)/(P3-O3)","v":5.5000000000000049E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1122222222222222},{"$f":"(R9-Q9)/(R3-Q3)","v":0.246},{"$f":"(S9-R9)/(S3-R3)","v":0.16666666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.246},null,null,{"$f":"(W9-V9)/(W3-V3)","v":5.800000000000001E-2}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.2199999999999998},{"$f":"O9-O10*O3","v":3.3550000000000004},{"$f":"P9-P10*P3","v":3.7555555555555555},{"$f":"Q9-Q10*Q3","v":3.488},{"$f":"R9-R10*R3","v":4.043333333333333},{"$f":"S9-S10*$S$3","v":3.25},null,null,{"$f":"V9-V10*V3","v":7.01}]
[null,"Q",null,7,8.2899999999999991,10.6,12.28,13.33,17.27,20.65,22.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.9239999999999999},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":2.1120000000000001},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.456},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":3.1059999999999999},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.8199999999999994},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":4.0860000000000003},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.4539999999999997},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.6240000000000006},null,"COP=",{"$f":"N10*N3+N11","v":2.2999999999999998},{"$f":"O10*O3+O11","v":2.5299999999999998},2.97,3.98,5.2099999999999991,5.71,{"$f":"T9","v":6.202},{"$f":"U9","v":6.9399999999999995},8.17,{"$f":"W9","v":8.75}]
[null,"Qmax",null,{"$f":"D12","v":7},8.2899999999999991,10.6,12.28,13.33,17.27,20.65,22.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.81,1.98,2.2999999999999998,2.83,3.4,3.66,4.8,6.37,null,"Q",{"$f":"D9*Dane!$E$26","v":7.32},{"$f":"E9*Dane!$E$26","v":8.44},{"$f":"F9*Dane!$E$26","v":10.66},{"$f":"G9*Dane!$E$26","v":12.1},{"$f":"H9*Dane!$E$26","v":13.18},{"$f":"I9*Dane!$E$26","v":16.600000000000001},{"$f":"S16*T14+S17","v":17.686},{"$f":"$S$16*U14+$S$17","v":19.315000000000001},{"$f":"J9*Dane!$E$26","v":22.03},{"$f":"K9*Dane!$E$26","v":23.65}]
[null,"Czynnik",null,null,null,"R290",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22399999999999984},{"$f":"(P15-O15)/(P3-O3)","v":0.27750000000000008},{"$f":"(Q15-P15)/(Q3-P3)","v":0.15999999999999995},{"$f":"(R15-Q15)/(R3-Q3)","v":0.21600000000000003},{"$f":"(S15-R15)/(S3-R3)","v":1.1400000000000006},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.54299999999999993},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.16199999999999976}]
[null,"Napełnienie",null,null,null,2,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":11.799999999999997},{"$f":"O15-O16*O3","v":12.602500000000001},{"$f":"P15-P16*P3","v":11.78},{"$f":"Q15-Q16*Q3","v":11.667999999999999},{"$f":"R15-R16*R3","v":5.1999999999999957},{"$f":"S15-S16*$S$3","v":11.170000000000002},null,null,{"$f":"V15-V16*V14","v":18.790000000000006}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,54,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,50,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":7.32},{"$f":"O16*O14+O17","v":8.44},10.66,12.1,13.18,16.600000000000001,{"$f":"T15","v":17.686},{"$f":"U15","v":19.315000000000001},22.03,{"$f":"W15","v":23.65}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,56,null,null,null,null,null,null,"COP",{"$f":"D10","v":2},2.2000000000000002,2.56,3.29,4.0999999999999996,4.37,{"$f":"T14*S21+S22","v":4.6740000000000004},{"$f":"U14*S21+S22","v":5.13},{"$f":"J10","v":5.89},{"$f":"K10","v":8.4600000000000009}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":4.0000000000000036E-2},{"$f":"(P20-O20)/(P14-O14)","v":4.4999999999999984E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":8.1111111111111106E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.16199999999999992},{"$f":"(S20-R20)/(S14-R14)","v":9.0000000000000149E-2},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.15199999999999997},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.25700000000000012}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.8000000000000007},{"$f":"O20-O21*O14","v":2.875},{"$f":"P20-P21*P14","v":3.1277777777777778},{"$f":"Q20-Q21*Q14","v":2.9660000000000002},{"$f":"R20-R21*R14","v":3.4699999999999989},{"$f":"S20-S21*$S$3","v":2.8500000000000005},null,null,{"$f":"V20-V21*V14","v":0.74999999999999734}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,97 | 3,98 | 5,21"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":2},{"$f":"O21*O14+O22","v":2.2000000000000002},2.56,3.29,4.0999999999999996,4.37,{"$f":"T20","v":4.6740000000000004},{"$f":"U20","v":5.13},5.89,{"$f":"W20","v":8.4600000000000009}]
[null,50564,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.77},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":7},{"$f":"E14*Dane!$E$26","v":8.2899999999999991},{"$f":"F14*Dane!$E$26","v":10.6},{"$f":"G14*Dane!$E$26","v":12.28},{"$f":"H14*Dane!$E$26","v":13.33},{"$f":"I14*Dane!$E$26","v":17.27},{"$f":"S27*T25+S28","v":17.945999999999998},{"$f":"S27*U25+S28","v":18.96},{"$f":"J14*Dane!$E$26","v":20.65},{"$f":"K14*Dane!$E$26","v":22.88}]
[null,{"$f":"D14+8","v":15},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.25799999999999984},{"$f":"(P26-O26)/(P3-O3)","v":0.28875000000000006},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.21000000000000013},{"$f":"(S26-R26)/(S3-R3)","v":1.3133333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.33799999999999991},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.22300000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.77},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":12.159999999999997},12.62125,11.906666666666666,11.86,4.1366666666666667,13.89,null,null,{"$f":"V26-V27*V25","v":16.189999999999998}]
[null,{"$f":"D9+8","v":15.32},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":7},{"$f":"O27*O25+O28","v":8.2899999999999991},10.6,12.28,13.33,17.27,{"$f":"T26","v":17.945999999999998},{"$f":"U26","v":18.96},20.65,{"$f":"W26","v":22.88}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.9239999999999999},2.1120000000000001,2.456,3.1059999999999999,3.8199999999999994,4.0860000000000003,{"$f":"T25*S32+S33","v":4.3596000000000004},{"$f":"U25*S32+S33","v":4.7699999999999996},{"$f":"J13","v":5.4539999999999997},{"$f":"K13","v":7.6240000000000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":3.7600000000000036E-2},{"$f":"(P31-O31)/(P25-O25)","v":4.2999999999999983E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":7.2222222222222215E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1427999999999999},{"$f":"(S31-R31)/(S25-R25)","v":8.8666666666666963E-2},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13679999999999995},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.21700000000000008}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.6760000000000006},{"$f":"O31-O32*O25","v":2.7569999999999997},{"$f":"P31-P32*P25","v":2.9615555555555555},{"$f":"Q31-Q32*Q25","v":2.8204000000000002},{"$f":"R31-R32*R25","v":3.1993333333333309},{"$f":"S31-S32*$S$3","v":2.7180000000000009},null,null,{"$f":"V31-V32*V25","v":1.1139999999999981}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.9239999999999999},{"$f":"O32*O25+O33","v":2.1120000000000001},2.456,3.1059999999999999,3.8199999999999994,4.0860000000000003,{"$f":"T31","v":4.3596000000000004},{"$f":"U31","v":4.7699999999999996},5.4539999999999997,{"$f":"W31","v":7.6240000000000006}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-25.65918884637734},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-24.31630013525346},-33.422921763617147,-25.617219222848082,-1.1612256719414613,-12.987809627972123,20.720666161998487,20.720666161998487,-86.796709192798332,20.720666161998487]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[null,null,null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.63},{"$f":"E66*Dane!$E$26","v":6.12},{"$f":"F66*Dane!$E$26","v":6.93},{"$f":"G66*Dane!$E$26","v":9.83},{"$f":"H66*Dane!$E$26","v":11.78},{"$f":"I66*Dane!$E$26","v":14.76},{"$f":"I57*J52+I58","v":15.373999999999999},{"$f":"I57*K52+I58","v":16.294999999999998},{"$f":"L66*Dane!$E$26","v":17.829999999999998},{"$f":"M66*Dane!$E$26","v":21.74}]
[null,"COP",null,1.58,1.79,1.96,2.2599999999999998,2.56,2.71,null,null,3.32,4.12]
[null,"Q",null,{"$f":"D54","v":4.63},6.12,6.93,9.83,11.78,14.76,null,null,{"$f":"L54","v":17.829999999999998},{"$f":"M54","v":21.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.29800000000000004},{"$f":"(F54-E54)/(F52-E52)","v":0.10124999999999995},0.32222222222222224,0.38999999999999985,0.99333333333333351,{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":10.59},{"$f":"E54-E57*E52","v":7.6387499999999999},9.1855555555555561,9.0500000000000007,4.8266666666666644,11.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.629999999999999},{"$f":"E57*E52+E58","v":6.120000000000001},6.9300000000000006,9.83,11.78,14.76]
[null,"COP",null,{"$f":"D55","v":1.58},{"$f":"E55","v":1.79},1.96,2.2599999999999998,2.56,2.71,null,null,{"$f":"L55","v":3.32},{"$f":"M55","v":4.12}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":4.1999999999999996E-2},{"$f":"(F61-E61)/(F52-E52)","v":2.1249999999999991E-2},3.3333333333333312E-2,6.0000000000000053E-2,4.9999999999999968E-2,{"$f":"(L61-I61)/(L52-I52)","v":6.0999999999999985E-2}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.42},{"$f":"E61-E62*E52","v":2.1087499999999997},2.1933333333333334,2.1399999999999997,2.2100000000000004,2.1]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.58},{"$f":"E62*E52+E63","v":1.7899999999999998},1.9600000000000002,2.2599999999999998,2.56,2.71]
[null,null,null,4.63,6.12,6.93,9.83,11.78,14.76,null,null,17.829999999999998,21.74]

{"sheet":"151.A10","index":44,"n_rows":66,"n_cols":23,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A10"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":6.72},{"$f":"E7*Dane!$E$26","v":7.72},{"$f":"F7*Dane!$E$26","v":9.6999999999999993},{"$f":"G7*Dane!$E$26","v":10.97},{"$f":"H7*Dane!$E$26","v":11.95},{"$f":"I7*Dane!$E$26","v":15.84},{"$f":"S5*T3+S6","v":16.817999999999998},{"$f":"$S$5*U3+$S$6","v":18.285},{"$f":"J7*Dane!$E$26","v":20.73},{"$f":"K7*Dane!$E$26","v":22.4}]
[null,"Q",null,6.72,7.72,9.6999999999999993,10.97,11.95,15.84,20.73,22.4,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.24749999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0.14111111111111127},{"$f":"(R4-Q4)/(R3-Q3)","v":0.19599999999999973},{"$f":"(S4-R4)/(S3-R3)","v":1.2966666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.48900000000000005},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.16699999999999982}]
[null,"COP",null,2.15,2.39,3,4.0999999999999996,5,5.27,7.7,7.98,null,"b=",{"$f":"N4-N5*$N$3","v":10.719999999999999},{"$f":"O4-O5*O3","v":11.432499999999999},{"$f":"P4-P5*P3","v":10.687777777777779},{"$f":"Q4-Q5*Q3","v":10.578000000000001},{"$f":"R4-R5*R3","v":2.8733333333333313},{"$f":"S4-S5*$S$3","v":10.95},null,null,{"$f":"V4-V5*V3","v":17.390000000000004}]
[null,null,null,{"$f":"D5","v":6.72},7.72,9.6999999999999993,10.97,11.95,15.84,20.73,22.4,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":6.7199999999999989},7.7200000000000006,9.6999999999999993,10.97,11.95,15.84,{"$f":"T4","v":16.817999999999998},{"$f":"U4","v":18.285},{"$f":"V5*V3+V6","v":20.73},{"$f":"W4","v":22.4}]
[null,"Q",null,6.32,7.3,9.23,10.86,10.72,13.02,20.239999999999998,22.96,null,"COP",{"$f":"D6","v":2.15},2.39,3,4.0999999999999996,5,5.27,{"$f":"T3*S10+S11","v":5.7559999999999993},{"$f":"U3*S10+S11","v":6.4849999999999994},{"$f":"J6","v":7.7},{"$f":"K6","v":7.98}]
[null,"COP",null,1.85,2.04,2.4,3.2,3.73,4.07,5.56,8.16,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":4.8000000000000043E-2},{"$f":"(P9-O9)/(P3-O3)","v":7.6249999999999984E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.12222222222222218},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S9-R9)/(S3-R3)","v":8.9999999999999858E-2},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.24300000000000005},null,null,{"$f":"(W9-V9)/(W3-V3)","v":2.8000000000000025E-2}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.1100000000000008},{"$f":"O9-O10*O3","v":3.5337499999999999},{"$f":"P9-P10*P3","v":3.8555555555555552},{"$f":"Q9-Q10*Q3","v":3.7399999999999993},{"$f":"R9-R10*R3","v":4.370000000000001},{"$f":"S9-S10*$S$3","v":2.839999999999999},null,null,{"$f":"V9-V10*V3","v":7.14}]
[null,"Q",null,6.12,7.14,9.18,10.86,11.86,15.16,19.690000000000001,21.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.694},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.8720000000000001},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.2080000000000002},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.8559999999999999},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.306},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.6100000000000003},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.9719999999999995},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.0679999999999996},null,"COP=",{"$f":"N10*N3+N11","v":2.15},{"$f":"O10*O3+O11","v":2.39},3,4.0999999999999996,5,5.27,{"$f":"T9","v":5.7559999999999993},{"$f":"U9","v":6.4849999999999994},7.7,{"$f":"W9","v":7.98}]
[null,"Qmax",null,{"$f":"D12","v":6.12},7.14,9.18,10.86,11.86,15.16,19.690000000000001,21.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.46,1.62,1.92,2.34,2.67,2.92,4.09,5.43,null,"Q",{"$f":"D9*Dane!$E$26","v":6.32},{"$f":"E9*Dane!$E$26","v":7.3},{"$f":"F9*Dane!$E$26","v":9.23},{"$f":"G9*Dane!$E$26","v":10.86},{"$f":"H9*Dane!$E$26","v":10.72},{"$f":"I9*Dane!$E$26","v":13.02},{"$f":"S16*T14+S17","v":14.463999999999999},{"$f":"$S$16*U14+$S$17","v":16.63},{"$f":"J9*Dane!$E$26","v":20.239999999999998},{"$f":"K9*Dane!$E$26","v":22.96}]
[null,"Czynnik",null,null,null,"R290",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1959999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.24125000000000008},{"$f":"(Q15-P15)/(Q3-P3)","v":0.181111111111111},{"$f":"(R15-Q15)/(R3-Q3)","v":-2.7999999999999758E-2},{"$f":"(S15-R15)/(S3-R3)","v":0.76666666666666627},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.72199999999999986},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.27200000000000024}]
[null,"Napełnienie",null,null,null,2,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":10.239999999999998},{"$f":"O15-O16*O3","v":10.918750000000001},{"$f":"P15-P16*P3","v":10.497777777777777},{"$f":"Q15-Q16*Q3","v":10.915999999999999},{"$f":"R15-R16*R3","v":5.3533333333333371},{"$f":"S15-S16*$S$3","v":5.8000000000000007},null,null,{"$f":"V15-V16*V14","v":14.799999999999994}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,56,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,59,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":6.32},{"$f":"O16*O14+O17","v":7.3},9.23,10.86,10.72,13.02,{"$f":"T15","v":14.463999999999999},{"$f":"U15","v":16.63},20.239999999999998,{"$f":"W15","v":22.96}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,66,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.85},2.04,2.4,3.2,3.73,4.07,{"$f":"T14*S21+S22","v":4.3680000000000003},{"$f":"U14*S21+S22","v":4.8149999999999995},{"$f":"J10","v":5.56},{"$f":"K10","v":8.16}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":3.7999999999999992E-2},{"$f":"(P20-O20)/(P14-O14)","v":4.4999999999999984E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":8.888888888888892E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10599999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.11333333333333344},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14899999999999994},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.26000000000000006}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.61},{"$f":"O20-O21*O14","v":2.7149999999999999},{"$f":"P20-P21*P14","v":3.0222222222222221},{"$f":"Q20-Q21*Q14","v":2.9880000000000004},{"$f":"R20-R21*R14","v":2.9366666666666656},{"$f":"S20-S21*$S$3","v":2.580000000000001},null,null,{"$f":"V20-V21*V14","v":0.35999999999999854}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 4,1 | 5"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.85},{"$f":"O21*O14+O22","v":2.04},2.3999999999999995,3.2,3.7299999999999995,4.07,{"$f":"T20","v":4.3680000000000003},{"$f":"U20","v":4.8149999999999995},5.56,{"$f":"W20","v":8.16}]
[null,44300,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":14.719999999999999},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":6.12},{"$f":"E14*Dane!$E$26","v":7.14},{"$f":"F14*Dane!$E$26","v":9.18},{"$f":"G14*Dane!$E$26","v":10.86},{"$f":"H14*Dane!$E$26","v":11.86},{"$f":"I14*Dane!$E$26","v":15.16},{"$f":"S27*T25+S28","v":16.066000000000003},{"$f":"S27*U25+S28","v":17.425000000000001},{"$f":"J14*Dane!$E$26","v":19.690000000000001},{"$f":"K14*Dane!$E$26","v":21.88}]
[null,{"$f":"D14+8","v":14.120000000000001},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2039999999999999},{"$f":"(P26-O26)/(P3-O3)","v":0.255},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2},{"$f":"(S26-R26)/(S3-R3)","v":1.1000000000000003},{"$f":"(V26-S26)/(V3-S3)","v":0.45300000000000012},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21899999999999978}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.719999999999999},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":10.199999999999999},10.965,10.486666666666666,10.459999999999999,4.1599999999999975,10.629999999999999,null,null,{"$f":"V26-V27*V25","v":15.310000000000006}]
[null,{"$f":"D9+8","v":14.32},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":6.120000000000001},{"$f":"O27*O25+O28","v":7.14},9.18,10.86,11.86,15.16,{"$f":"T26","v":16.066000000000003},{"$f":"U26","v":17.425000000000001},19.690000000000001,{"$f":"W26","v":21.88}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.694},1.8720000000000001,2.2080000000000002,2.8559999999999999,3.306,3.6100000000000003,{"$f":"T25*S32+S33","v":3.8824000000000005},{"$f":"U25*S32+S33","v":4.2910000000000004},{"$f":"J13","v":4.9719999999999995},{"$f":"K13","v":7.0679999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":3.5600000000000034E-2},{"$f":"(P31-O31)/(P25-O25)","v":4.200000000000001E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":7.1999999999999967E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":9.0000000000000038E-2},{"$f":"(S31-R31)/(S25-R25)","v":0.10133333333333343},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13619999999999993},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.20960000000000001}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.4060000000000006},{"$f":"O31-O32*O25","v":2.5020000000000002},{"$f":"P31-P32*P25","v":2.7119999999999997},{"$f":"Q31-Q32*Q25","v":2.6759999999999997},{"$f":"R31-R32*R25","v":2.5966666666666658},{"$f":"S31-S32*$S$3","v":2.2480000000000011},null,null,{"$f":"V31-V32*V25","v":0.77999999999999936}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.694},{"$f":"O32*O25+O33","v":1.8720000000000001},2.2080000000000002,2.8559999999999999,3.306,3.6100000000000003,{"$f":"T31","v":3.8824000000000005},{"$f":"U31","v":4.2910000000000004},4.9719999999999995,{"$f":"W31","v":7.0679999999999996}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-23.003351875144329},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-22.02217811342431},-27.708389540712005,-22.854561665808344,1.8513275269046475E-2,-12.799149768476719,20.720666161998487,20.720666161998487,-47.206074646841671,20.720666161998487]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A10"]
[null,null,null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.24},{"$f":"E66*Dane!$E$26","v":5.68},{"$f":"F66*Dane!$E$26","v":6.64},{"$f":"G66*Dane!$E$26","v":8.83},{"$f":"H66*Dane!$E$26","v":10.78},{"$f":"I66*Dane!$E$26","v":13.76},{"$f":"I57*J52+I58","v":14.373999999999999},{"$f":"I57*K52+I58","v":15.294999999999998},{"$f":"L66*Dane!$E$26","v":16.829999999999998},{"$f":"M66*Dane!$E$26","v":20.74}]
[null,"COP",null,1.44,1.63,1.79,2.02,2.2799999999999998,2.42,null,null,2.97,3.68]
[null,"Q",null,{"$f":"D54","v":4.24},5.68,6.64,8.83,10.78,13.76,null,null,{"$f":"L54","v":16.829999999999998},{"$f":"M54","v":20.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.28799999999999992},{"$f":"(F54-E54)/(F52-E52)","v":0.12},0.24333333333333337,0.38999999999999985,0.99333333333333351,{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":9.9999999999999982},{"$f":"E54-E57*E52","v":7.4799999999999995},8.3433333333333337,8.0500000000000007,3.8266666666666644,10.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.24},{"$f":"E57*E52+E58","v":5.68},6.6400000000000006,8.83,10.78,13.76]
[null,"COP",null,{"$f":"D55","v":1.44},{"$f":"E55","v":1.63},1.79,2.02,2.2799999999999998,2.42,null,null,{"$f":"L55","v":2.97},{"$f":"M55","v":3.68}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":3.7999999999999992E-2},{"$f":"(F61-E61)/(F52-E52)","v":2.0000000000000018E-2},2.5555555555555554E-2,5.1999999999999956E-2,4.666666666666671E-2,{"$f":"(L61-I61)/(L52-I52)","v":5.5000000000000028E-2}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.1999999999999997},{"$f":"E61-E62*E52","v":1.9300000000000002},1.9688888888888889,1.9160000000000001,1.9533333333333327,1.8699999999999997]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.44},{"$f":"E62*E52+E63","v":1.63},1.79,2.02,2.2799999999999998,2.42]
[null,null,null,4.24,5.68,6.64,8.83,10.78,13.76,null,null,16.829999999999998,20.74]

{"sheet":"151.A08","index":45,"n_rows":67,"n_cols":23,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A08"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":4.49},{"$f":"E7*Dane!$E$26","v":5.17},{"$f":"F7*Dane!$E$26","v":6.47},{"$f":"G7*Dane!$E$26","v":6.79},{"$f":"H7*Dane!$E$26","v":8},{"$f":"I7*Dane!$E$26","v":10.210000000000001},{"$f":"S5*T3+S6","v":10.634},{"$f":"$S$5*U3+$S$6","v":11.27},{"$f":"J7*Dane!$E$26","v":12.33},{"$f":"K7*Dane!$E$26","v":12.31}]
[null,"Q",null,4.49,5.17,6.47,6.79,8,10.210000000000001,12.33,12.31,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.13599999999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.16249999999999998},{"$f":"(Q4-P4)/(Q3-P3)","v":3.555555555555559E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":0.24199999999999999},{"$f":"(S4-R4)/(S3-R3)","v":0.73666666666666691},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.21199999999999991},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-1.9999999999999575E-3}]
[null,"COP",null,2.11,2.31,2.7,3.7,4.7,5.09,7.17,8.4,null,"b=",{"$f":"N4-N5*$N$3","v":7.2099999999999991},{"$f":"O4-O5*O3","v":7.6074999999999999},{"$f":"P4-P5*P3","v":6.7188888888888885},{"$f":"Q4-Q5*Q3","v":6.306},{"$f":"R4-R5*R3","v":2.8433333333333319},{"$f":"S4-S5*$S$3","v":8.0900000000000016},null,null,{"$f":"V4-V5*V3","v":12.37}]
[null,null,null,{"$f":"D5","v":4.49},5.17,6.47,6.79,8,10.210000000000001,12.33,12.31,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":4.49},5.17,6.47,6.79,8,10.210000000000001,{"$f":"T4","v":10.634},{"$f":"U4","v":11.27},{"$f":"V5*V3+V6","v":12.33},{"$f":"W4","v":12.31}]
[null,"Q",null,4.2300000000000004,4.9000000000000004,6.26,6.78,8.3699999999999992,9.9700000000000006,11.52,13.04,null,"COP",{"$f":"D6","v":2.11},2.31,2.7,3.7,4.7,5.09,{"$f":"T3*S10+S11","v":5.5060000000000002},{"$f":"U3*S10+S11","v":6.13},{"$f":"J6","v":7.17},{"$f":"K6","v":8.4}]
[null,"COP",null,1.85,2.04,2.37,3.12,3.73,4.05,5.46,7.52,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":4.0000000000000036E-2},{"$f":"(P9-O9)/(P3-O3)","v":4.8750000000000016E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2},{"$f":"(S9-R9)/(S3-R3)","v":0.12999999999999989},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.20800000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.12300000000000004}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":2.9100000000000006},{"$f":"O9-O10*O3","v":3.0412500000000002},{"$f":"P9-P10*P3","v":3.4777777777777779},{"$f":"Q9-Q10*Q3","v":3.3000000000000003},{"$f":"R9-R10*R3","v":3.7900000000000009},{"$f":"S9-S10*$S$3","v":3.01},null,null,{"$f":"V9-V10*V3","v":4.7099999999999991}]
[null,"Q",null,3.78,4.71,6.03,6.83,8.3800000000000008,9.94,11.5,13.07,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.694},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.94},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.23},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.968},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.4940000000000002},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.7939999999999996},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.0759999999999996},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":6.9279999999999999},null,"COP=",{"$f":"N10*N3+N11","v":2.11},{"$f":"O10*O3+O11","v":2.31},2.7,3.7,4.7,5.09,{"$f":"T9","v":5.5060000000000002},{"$f":"U9","v":6.13},7.17,{"$f":"W9","v":8.4}]
[null,"Qmax",null,{"$f":"D12","v":3.78},4.71,6.03,6.83,8.3800000000000008,9.94,11.5,13.07,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.46,1.79,2.02,2.74,3.14,3.41,4.5,6.04,null,"Q",{"$f":"D9*Dane!$E$26","v":4.2300000000000004},{"$f":"E9*Dane!$E$26","v":4.9000000000000004},{"$f":"F9*Dane!$E$26","v":6.26},{"$f":"G9*Dane!$E$26","v":6.78},{"$f":"H9*Dane!$E$26","v":8.3699999999999992},{"$f":"I9*Dane!$E$26","v":9.9700000000000006},{"$f":"S16*T14+S17","v":10.280000000000001},{"$f":"$S$16*U14+$S$17","v":10.745000000000001},{"$f":"J9*Dane!$E$26","v":11.52},{"$f":"K9*Dane!$E$26","v":13.04}]
[null,"Czynnik",null,null,null,"R290",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.13399999999999998},{"$f":"(P15-O15)/(P3-O3)","v":0.16999999999999993},{"$f":"(Q15-P15)/(Q3-P3)","v":5.7777777777777831E-2},{"$f":"(R15-Q15)/(R3-Q3)","v":0.31799999999999978},{"$f":"(S15-R15)/(S3-R3)","v":0.53333333333333377},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.15499999999999989},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.15199999999999997}]
[null,"Napełnienie",null,null,null,2,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":6.91},{"$f":"O15-O16*O3","v":7.4499999999999993},{"$f":"P15-P16*P3","v":6.6644444444444444},{"$f":"Q15-Q16*Q3","v":6.144000000000001},{"$f":"R15-R16*R3","v":4.6366666666666632},{"$f":"S15-S16*$S$3","v":8.4200000000000017},null,null,{"$f":"V15-V16*V14","v":8.48}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,51,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,52,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":4.2300000000000004},{"$f":"O16*O14+O17","v":4.9000000000000004},6.26,6.78,8.3699999999999992,9.9700000000000006,{"$f":"T15","v":10.280000000000001},{"$f":"U15","v":10.745000000000001},11.52,{"$f":"W15","v":13.04}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,59,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.85},2.04,2.37,3.12,3.73,4.05,{"$f":"T14*S21+S22","v":4.3319999999999999},{"$f":"U14*S21+S22","v":4.7549999999999999},{"$f":"J10","v":5.46},{"$f":"K10","v":7.52}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":3.7999999999999992E-2},{"$f":"(P20-O20)/(P14-O14)","v":4.1250000000000009E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":8.3333333333333329E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12199999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.10666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14100000000000001},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.20599999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.61},{"$f":"O20-O21*O14","v":2.6587500000000004},{"$f":"P20-P21*P14","v":2.9533333333333331},{"$f":"Q20-Q21*Q14","v":2.8760000000000003},{"$f":"R20-R21*R14","v":2.9833333333333334},{"$f":"S20-S21*$S$3","v":2.6399999999999997},null,null,{"$f":"V20-V21*V14","v":1.3400000000000007}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,7 | 4,7"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.85},{"$f":"O21*O14+O22","v":2.04},2.37,3.12,3.7299999999999995,4.05,{"$f":"T20","v":4.3319999999999999},{"$f":"U20","v":4.7549999999999999},5.46,{"$f":"W20","v":7.52}]
[null,40177,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":12.49},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":3.78},{"$f":"E14*Dane!$E$26","v":4.71},{"$f":"F14*Dane!$E$26","v":6.03},{"$f":"G14*Dane!$E$26","v":6.83},{"$f":"H14*Dane!$E$26","v":8.3800000000000008},{"$f":"I14*Dane!$E$26","v":9.94},{"$f":"S27*T25+S28","v":10.251999999999999},{"$f":"S27*U25+S28","v":10.719999999999999},{"$f":"J14*Dane!$E$26","v":11.5},{"$f":"K14*Dane!$E$26","v":13.07}]
[null,{"$f":"D14+8","v":11.78},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.18600000000000003},{"$f":"(P26-O26)/(P3-O3)","v":0.16500000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":8.8888888888888865E-2},{"$f":"(R26-Q26)/(R3-Q3)","v":0.31000000000000016},{"$f":"(S26-R26)/(S3-R3)","v":0.51999999999999957},{"$f":"(V26-S26)/(V3-S3)","v":0.15600000000000006},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.15700000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.49},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":7.5},7.1850000000000005,6.652222222222222,6.21,4.7400000000000038,8.379999999999999,null,null,{"$f":"V26-V27*V25","v":8.36}]
[null,{"$f":"D9+8","v":12.23},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":3.7799999999999994},{"$f":"O27*O25+O28","v":4.71},6.03,6.83,8.3800000000000008,9.94,{"$f":"T26","v":10.251999999999999},{"$f":"U26","v":10.719999999999999},11.5,{"$f":"W26","v":13.07}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.694},1.94,2.23,2.968,3.4940000000000002,3.7939999999999996,{"$f":"T25*S32+S33","v":4.0503999999999998},{"$f":"U25*S32+S33","v":4.4349999999999996},{"$f":"J13","v":5.0759999999999996},{"$f":"K13","v":6.9279999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":4.9200000000000001E-2},{"$f":"(P31-O31)/(P25-O25)","v":3.6250000000000004E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":8.2000000000000003E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10520000000000004},{"$f":"(S31-R31)/(S25-R25)","v":9.9999999999999797E-2},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.12820000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.18520000000000003}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.6779999999999999},{"$f":"O31-O32*O25","v":2.4837500000000001},{"$f":"P31-P32*P25","v":2.8040000000000003},{"$f":"Q31-Q32*Q25","v":2.7576000000000001},{"$f":"R31-R32*R25","v":2.7940000000000014},{"$f":"S31-S32*$S$3","v":2.5119999999999996},null,null,{"$f":"V31-V32*V25","v":1.371999999999999}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.694},{"$f":"O32*O25+O33","v":1.94},2.2300000000000004,2.968,3.4939999999999998,3.7939999999999996,{"$f":"T31","v":4.0503999999999998},{"$f":"U31","v":4.4349999999999996},5.0759999999999996,{"$f":"W31","v":6.9279999999999999}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-15.618827181805878},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-15.564607541473571},-21.759326697262264,-8.9174992965798818,6.4562220302304851E-2,-14.746465178024232,20.720666161998487,20.720666161998487,-68.646824497914281,20.720666161998487]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-15.618827181805878},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-15.618827181805878},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-15.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A08"]
[null,null,null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.6237336814621406},{"$f":"E66*Dane!$E$26","v":3.17},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":5.56},{"$f":"H66*Dane!$E$26","v":7.6},{"$f":"I66*Dane!$E$26","v":8.6999999999999993},{"$f":"I57*J52+I58","v":9.218},{"$f":"I57*K52+I58","v":9.9949999999999992},{"$f":"L66*Dane!$E$26","v":11.29},{"$f":"M66*Dane!$E$26","v":12.5}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,3.39,4.43]
[null,"Q",null,{"$f":"D54","v":2.6237336814621406},3.17,3.83,5.56,7.6,8.6999999999999993,null,null,{"$f":"L54","v":11.29},{"$f":"M54","v":12.5}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.10925326370757187},{"$f":"(F54-E54)/(F52-E52)","v":8.2500000000000018E-2},0.19222222222222218,0.40800000000000003,0.36666666666666653,{"$f":"(L54-I54)/(L52-I52)","v":0.25900000000000001}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.808798955613578},{"$f":"E54-E57*E52","v":4.4075000000000006},5.1755555555555555,4.7439999999999998,5.0333333333333341,6.1099999999999994]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.6237336814621406},{"$f":"E57*E52+E58","v":3.1700000000000004},3.83,5.56,7.6,8.6999999999999993]
[null,"COP",null,{"$f":"D55","v":1.3986206896551725},{"$f":"E55","v":1.56},1.74,2.06,2.38,2.56,null,null,{"$f":"L55","v":3.39},{"$f":"M55","v":4.43}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":3.2275862068965509E-2},{"$f":"(F61-E61)/(F52-E52)","v":2.2499999999999992E-2},3.5555555555555562E-2,6.3999999999999974E-2,6.0000000000000053E-2,{"$f":"(L61-I61)/(L52-I52)","v":8.3000000000000004E-2}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0441379310344825},{"$f":"E61-E62*E52","v":1.8975},1.9888888888888889,1.9320000000000002,1.9599999999999995,1.73]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.3986206896551723},{"$f":"E62*E52+E63","v":1.56},1.74,2.06,2.38,2.56]
[null,"Q",null,{"$f":"E66/F66*E66","v":2.6237336814621406},3.17,3.83,5.56,7.6,8.6999999999999993,null,null,11.29,12.5]
[null,null,null,"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"151.A06","index":46,"n_rows":67,"n_cols":23,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A06"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":3.74},{"$f":"E7*Dane!$E$26","v":4.3499999999999996},{"$f":"F7*Dane!$E$26","v":5.46},{"$f":"G7*Dane!$E$26","v":5.97},{"$f":"H7*Dane!$E$26","v":6},{"$f":"I7*Dane!$E$26","v":8.75},{"$f":"S5*T3+S6","v":9.2899999999999991},{"$f":"$S$5*U3+$S$6","v":10.1},{"$f":"J7*Dane!$E$26","v":11.45},{"$f":"K7*Dane!$E$26","v":11.95}]
[null,"Q",null,3.74,4.3499999999999996,5.46,5.97,6,8.75,11.45,11.95,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.12199999999999989},{"$f":"(P4-O4)/(P3-O3)","v":0.13875000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":5.6666666666666643E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":6.0000000000000496E-3},{"$f":"(S4-R4)/(S3-R3)","v":0.91666666666666663},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.26999999999999991},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.05}]
[null,"COP",null,2.09,2.3199999999999998,2.81,3.8,4.9000000000000004,5.07,7.32,9.1300000000000008,null,"b=",{"$f":"N4-N5*$N$3","v":6.1799999999999979},{"$f":"O4-O5*O3","v":6.4312500000000004},{"$f":"P4-P5*P3","v":5.8566666666666665},{"$f":"Q4-Q5*Q3","v":5.9579999999999993},{"$f":"R4-R5*R3","v":-0.41666666666666607},{"$f":"S4-S5*$S$3","v":6.0500000000000007},null,null,{"$f":"V4-V5*V3","v":10.45}]
[null,null,null,{"$f":"D5","v":3.74},4.3499999999999996,5.46,5.97,6,8.75,11.45,11.95,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":3.74},4.3499999999999996,5.46,5.97,6,8.75,{"$f":"T4","v":9.2899999999999991},{"$f":"U4","v":10.1},{"$f":"V5*V3+V6","v":11.45},{"$f":"W4","v":11.95}]
[null,"Q",null,3.57,4.17,5.25,5.91,7.19,8.48,11.11,13.18,null,"COP",{"$f":"D6","v":2.09},2.3199999999999998,2.81,3.8,4.9000000000000004,5.07,{"$f":"T3*S10+S11","v":5.5200000000000005},{"$f":"U3*S10+S11","v":6.1950000000000003},{"$f":"J6","v":7.32},{"$f":"K6","v":9.1300000000000008}]
[null,"COP",null,1.82,2.0099999999999998,2.38,3.14,3.63,3.98,5.45,7.68,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":4.5999999999999999E-2},{"$f":"(P9-O9)/(P3-O3)","v":6.1250000000000027E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10999999999999997},{"$f":"(R9-Q9)/(R3-Q3)","v":0.22000000000000011},{"$f":"(S9-R9)/(S3-R3)","v":5.6666666666666643E-2},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.22500000000000001},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.18100000000000005}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.01},{"$f":"O9-O10*O3","v":3.2387500000000005},{"$f":"P9-P10*P3","v":3.58},{"$f":"Q9-Q10*Q3","v":3.3599999999999994},{"$f":"R9-R10*R3","v":4.5033333333333339},{"$f":"S9-S10*$S$3","v":2.8200000000000003},null,null,{"$f":"V9-V10*V3","v":3.6999999999999993}]
[null,"Q",null,3.37,3.95,5.04,5.94,7.16,8.4,11.12,13.26,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.7240000000000002},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.9059999999999997},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.2679999999999998},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.9},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.3819999999999997},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.7},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.0340000000000007},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.0119999999999996},null,"COP=",{"$f":"N10*N3+N11","v":2.09},{"$f":"O10*O3+O11","v":2.3200000000000003},2.8100000000000005,3.8,4.9000000000000004,5.07,{"$f":"T9","v":5.5200000000000005},{"$f":"U9","v":6.1950000000000003},7.32,{"$f":"W9","v":9.1300000000000008}]
[null,"Qmax",null,{"$f":"D12","v":3.37},3.95,5.04,5.94,7.16,8.4,11.12,13.26,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.58,1.75,2.1,2.54,3.01,3.28,4.41,6.01,null,"Q",{"$f":"D9*Dane!$E$26","v":3.57},{"$f":"E9*Dane!$E$26","v":4.17},{"$f":"F9*Dane!$E$26","v":5.25},{"$f":"G9*Dane!$E$26","v":5.91},{"$f":"H9*Dane!$E$26","v":7.19},{"$f":"I9*Dane!$E$26","v":8.48},{"$f":"S16*T14+S17","v":9.0060000000000002},{"$f":"$S$16*U14+$S$17","v":9.7949999999999999},{"$f":"J9*Dane!$E$26","v":11.11},{"$f":"K9*Dane!$E$26","v":13.18}]
[null,"Czynnik",null,null,null,"R290",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.12000000000000002},{"$f":"(P15-O15)/(P3-O3)","v":0.13500000000000001},{"$f":"(Q15-P15)/(Q3-P3)","v":7.3333333333333348E-2},{"$f":"(R15-Q15)/(R3-Q3)","v":0.25600000000000006},{"$f":"(S15-R15)/(S3-R3)","v":0.43},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.2629999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.20700000000000002}]
[null,"Napełnienie",null,null,null,2,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":5.9700000000000006},{"$f":"O15-O16*O3","v":6.1950000000000003},{"$f":"P15-P16*P3","v":5.7633333333333336},{"$f":"Q15-Q16*Q3","v":5.3979999999999997},{"$f":"R15-R16*R3","v":4.1800000000000006},{"$f":"S15-S16*$S$3","v":5.8500000000000014},null,null,{"$f":"V15-V16*V14","v":6.9699999999999989}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,51,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,52,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":3.5700000000000003},{"$f":"O16*O14+O17","v":4.17},5.25,5.91,7.19,8.48,{"$f":"T15","v":9.0060000000000002},{"$f":"U15","v":9.7949999999999999},11.11,{"$f":"W15","v":13.18}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,58,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.82},2.0099999999999998,2.38,3.14,3.63,3.98,{"$f":"T14*S21+S22","v":4.274},{"$f":"U14*S21+S22","v":4.7149999999999999},{"$f":"J10","v":5.45},{"$f":"K10","v":7.68}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":3.7999999999999944E-2},{"$f":"(P20-O20)/(P14-O14)","v":4.6250000000000013E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":8.4444444444444475E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":9.7999999999999948E-2},{"$f":"(S20-R20)/(S14-R14)","v":0.1166666666666667},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14700000000000002},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.22299999999999995}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.5799999999999992},{"$f":"O20-O21*O14","v":2.7037499999999999},{"$f":"P20-P21*P14","v":2.971111111111111},{"$f":"Q20-Q21*Q14","v":2.9440000000000004},{"$f":"R20-R21*R14","v":2.813333333333333},{"$f":"S20-S21*$S$3","v":2.5099999999999998},null,null,{"$f":"V20-V21*V14","v":0.9900000000000011}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,81 | 3,8 | 4,9"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.8200000000000003},{"$f":"O21*O14+O22","v":2.0099999999999998},2.38,3.14,3.63,3.98,{"$f":"T20","v":4.274},{"$f":"U20","v":4.7149999999999999},5.45,{"$f":"W20","v":7.68}]
[null,38979,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":11.74},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":3.37},{"$f":"E14*Dane!$E$26","v":3.95},{"$f":"F14*Dane!$E$26","v":5.04},{"$f":"G14*Dane!$E$26","v":5.94},{"$f":"H14*Dane!$E$26","v":7.16},{"$f":"I14*Dane!$E$26","v":8.4},{"$f":"S27*T25+S28","v":8.9440000000000008},{"$f":"S27*U25+S28","v":9.76},{"$f":"J14*Dane!$E$26","v":11.12},{"$f":"K14*Dane!$E$26","v":13.26}]
[null,{"$f":"D14+8","v":11.370000000000001},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.11600000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.13624999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":0.10000000000000003},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24399999999999994},{"$f":"(S26-R26)/(S3-R3)","v":0.41333333333333339},{"$f":"(V26-S26)/(V3-S3)","v":0.27199999999999991},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21400000000000005}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.74},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":5.69},5.9937500000000004,5.74,5.4520000000000008,4.2666666666666666,5.6800000000000015,null,null,{"$f":"V26-V27*V25","v":6.8399999999999981}]
[null,{"$f":"D9+8","v":11.57},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":3.37},{"$f":"O27*O25+O28","v":3.9500000000000006},5.04,5.94,7.16,8.4,{"$f":"T26","v":8.9440000000000008},{"$f":"U26","v":9.76},11.12,{"$f":"W26","v":13.26}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.7240000000000002},1.9059999999999997,2.2679999999999998,2.9,3.3819999999999997,3.7,{"$f":"T25*S32+S33","v":3.9668000000000001},{"$f":"U25*S32+S33","v":4.3670000000000009},{"$f":"J13","v":5.0340000000000007},{"$f":"K13","v":7.0119999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":3.6399999999999898E-2},{"$f":"(P31-O31)/(P25-O25)","v":4.5250000000000012E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":7.0222222222222241E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":9.6399999999999958E-2},{"$f":"(S31-R31)/(S25-R25)","v":0.10600000000000016},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13340000000000005},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.19779999999999989}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.4519999999999982},{"$f":"O31-O32*O25","v":2.5847499999999997},{"$f":"P31-P32*P25","v":2.7595555555555555},{"$f":"Q31-Q32*Q25","v":2.7071999999999998},{"$f":"R31-R32*R25","v":2.6399999999999988},{"$f":"S31-S32*$S$3","v":2.3659999999999997},null,null,{"$f":"V31-V32*V25","v":1.078000000000003}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.7240000000000002},{"$f":"O32*O25+O33","v":1.9059999999999995},2.2679999999999998,2.9,3.3819999999999997,3.7,{"$f":"T31","v":3.9668000000000001},{"$f":"U31","v":4.3670000000000009},5.0340000000000007,{"$f":"W31","v":7.0119999999999996}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-12.521573659447803},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-12.670526364727792},-15.037809941116196,-20.952358074269796,3.1388730124647228,-7.683969218698584,20.720666161998487,20.720666161998487,-39.746937432539255,20.720666161998487]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-12.670526364727792},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-12.670526364727792},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-12.7}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A06"]
[null,null,null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.7408877284595303},{"$f":"E66*Dane!$E$26","v":3.24},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":5.64},{"$f":"H66*Dane!$E$26","v":7.4},{"$f":"I66*Dane!$E$26","v":8.07},{"$f":"I57*J52+I58","v":8.61},{"$f":"I57*K52+I58","v":9.42},{"$f":"L66*Dane!$E$26","v":10.77},{"$f":"M66*Dane!$E$26","v":12.54}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.4253926701570678},1.65,1.91,2.21,2.4700000000000002,3.21,null,null,4.22,4.37]
[null,"Q",null,{"$f":"D54","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,{"$f":"L54","v":10.77},{"$f":"M54","v":12.54}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":9.9822454308093972E-2},{"$f":"(F54-E54)/(F52-E52)","v":7.3749999999999982E-2},0.20111111111111107,0.35200000000000015,0.2233333333333333,{"$f":"(L54-I54)/(L52-I52)","v":0.26999999999999991}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.7373368146214094},{"$f":"E54-E57*E52","v":4.3462499999999995},5.2377777777777776,4.9359999999999991,5.8366666666666678,5.370000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.7408877284595299},{"$f":"E57*E52+E58","v":3.2399999999999998},3.83,5.64,7.4,8.07]
[null,"COP",null,{"$f":"D55","v":1.4253926701570678},{"$f":"E55","v":1.65},1.91,2.21,2.4700000000000002,3.21,null,null,{"$f":"L55","v":4.22},{"$f":"M55","v":4.37}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":4.4921465968586413E-2},{"$f":"(F61-E61)/(F52-E52)","v":3.2500000000000001E-2},3.333333333333334E-2,5.2000000000000046E-2,0.24666666666666659,{"$f":"(L61-I61)/(L52-I52)","v":0.10099999999999998}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.3238219895287964},{"$f":"E61-E62*E52","v":2.1375000000000002},2.1433333333333335,2.1059999999999999,0.74333333333333407,2.2000000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.4253926701570681},{"$f":"E62*E52+E63","v":1.6500000000000001},1.9100000000000001,2.21,2.4700000000000002,3.21]
[null,null,null,{"$f":"E66/F66*E66","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,10.77,12.54]
[null,null,null,"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"151.A04","index":47,"n_rows":67,"n_cols":23,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A04"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":2.54},{"$f":"E7*Dane!$E$26","v":3},{"$f":"F7*Dane!$E$26","v":3.83},{"$f":"G7*Dane!$E$26","v":4.46},{"$f":"H7*Dane!$E$26","v":4},{"$f":"I7*Dane!$E$26","v":6.25},{"$f":"S5*T3+S6","v":6.6559999999999997},{"$f":"$S$5*U3+$S$6","v":7.2649999999999997},{"$f":"J7*Dane!$E$26","v":8.2799999999999994},{"$f":"K7*Dane!$E$26","v":9.14}]
[null,"Q",null,2.54,3,3.83,4.46,4,6.25,8.2799999999999994,9.14,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":9.1999999999999998E-2},{"$f":"(P4-O4)/(P3-O3)","v":0.10375000000000001},{"$f":"(Q4-P4)/(Q3-P3)","v":6.9999999999999993E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":-9.1999999999999998E-2},{"$f":"(S4-R4)/(S3-R3)","v":0.75},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.20299999999999993},null,null,{"$f":"(W4-V4)/(W3-V3)","v":8.6000000000000118E-2}]
[null,"COP",null,2.13,2.4300000000000002,3,3.77,4.97,5.22,7.79,10.27,null,"b=",{"$f":"N4-N5*$N$3","v":4.38},{"$f":"O4-O5*O3","v":4.5562500000000004},{"$f":"P4-P5*P3","v":4.32},{"$f":"Q4-Q5*Q3","v":4.6440000000000001},{"$f":"R4-R5*R3","v":-1.25},{"$f":"S4-S5*$S$3","v":4.2200000000000006},null,null,{"$f":"V4-V5*V3","v":6.5599999999999969}]
[null,null,null,{"$f":"D5","v":2.54},3,3.83,4.46,4,6.25,8.2799999999999994,9.14,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":2.54},3,3.8300000000000005,4.46,4,6.25,{"$f":"T4","v":6.6559999999999997},{"$f":"U4","v":7.2649999999999997},{"$f":"V5*V3+V6","v":8.2799999999999994},{"$f":"W4","v":9.14}]
[null,"Q",null,2.39,2.84,3.64,4.3499999999999996,5.49,5.98,7.95,10.52,null,"COP",{"$f":"D6","v":2.13},2.4300000000000002,3,3.77,4.97,5.22,{"$f":"T3*S10+S11","v":5.734},{"$f":"U3*S10+S11","v":6.504999999999999},{"$f":"J6","v":7.79},{"$f":"K6","v":10.27}]
[null,"COP",null,1.82,2.06,2.52,3.12,3.67,4.05,5.65,8.09,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":6.0000000000000053E-2},{"$f":"(P9-O9)/(P3-O3)","v":7.124999999999998E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":8.5555555555555551E-2},{"$f":"(R9-Q9)/(R3-Q3)","v":0.23999999999999994},{"$f":"(S9-R9)/(S3-R3)","v":8.3333333333333329E-2},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.25700000000000001},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.24799999999999994}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.330000000000001},{"$f":"O9-O10*O3","v":3.4987499999999998},{"$f":"P9-P10*P3","v":3.5988888888888888},{"$f":"Q9-Q10*Q3","v":3.29},{"$f":"R9-R10*R3","v":4.3866666666666667},{"$f":"S9-S10*$S$3","v":2.6499999999999995},null,null,{"$f":"V9-V10*V3","v":2.830000000000001}]
[null,"Q",null,2.2400000000000002,2.68,3.49,4.3,5.36,5.86,7.89,10.59,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.7080000000000002},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.9279999999999999},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.3760000000000003},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.86},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.39},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.7299999999999995},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.1459999999999999},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.298},null,"COP=",{"$f":"N10*N3+N11","v":2.13},{"$f":"O10*O3+O11","v":2.4300000000000002},3,3.77,4.97,5.22,{"$f":"T9","v":5.734},{"$f":"U9","v":6.504999999999999},7.79,{"$f":"W9","v":10.27}]
[null,"Qmax",null,{"$f":"D12","v":2.2400000000000002},2.68,3.49,4.3,5.36,5.86,7.89,10.59,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.54,1.73,2.16,2.4700000000000002,2.97,3.25,4.3899999999999997,6.11,null,"Q",{"$f":"D9*Dane!$E$26","v":2.39},{"$f":"E9*Dane!$E$26","v":2.84},{"$f":"F9*Dane!$E$26","v":3.64},{"$f":"G9*Dane!$E$26","v":4.3499999999999996},{"$f":"H9*Dane!$E$26","v":5.49},{"$f":"I9*Dane!$E$26","v":5.98},{"$f":"S16*T14+S17","v":6.3740000000000006},{"$f":"$S$16*U14+$S$17","v":6.9649999999999999},{"$f":"J9*Dane!$E$26","v":7.95},{"$f":"K9*Dane!$E$26","v":10.52}]
[null,"Czynnik",null,null,null,"R290",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":8.9999999999999941E-2},{"$f":"(P15-O15)/(P3-O3)","v":0.10000000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":7.8888888888888842E-2},{"$f":"(R15-Q15)/(R3-Q3)","v":0.22800000000000012},{"$f":"(S15-R15)/(S3-R3)","v":0.16333333333333341},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.19699999999999998},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.25699999999999995}]
[null,"Napełnienie",null,null,null,2,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":4.1899999999999995},{"$f":"O15-O16*O3","v":4.34},{"$f":"P15-P16*P3","v":4.1922222222222221},{"$f":"Q15-Q16*Q3","v":3.8939999999999992},{"$f":"R15-R16*R3","v":4.3466666666666658},{"$f":"S15-S16*$S$3","v":4.0100000000000007},null,null,{"$f":"V15-V16*V14","v":2.8100000000000014}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,51,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,52,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":2.3900000000000006},{"$f":"O16*O14+O17","v":2.8399999999999994},3.64,4.3499999999999996,5.49,5.98,{"$f":"T15","v":6.3740000000000006},{"$f":"U15","v":6.9649999999999999},7.95,{"$f":"W15","v":10.52}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,58,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.82},2.06,2.52,3.12,3.67,4.05,{"$f":"T14*S21+S22","v":4.37},{"$f":"U14*S21+S22","v":4.8499999999999996},{"$f":"J10","v":5.65},{"$f":"K10","v":8.09}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":4.8000000000000001E-2},{"$f":"(P20-O20)/(P14-O14)","v":5.7499999999999996E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":6.666666666666668E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10999999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.12666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.16000000000000006},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.24399999999999994}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.7800000000000002},{"$f":"O20-O21*O14","v":2.9224999999999999},{"$f":"P20-P21*P14","v":2.9866666666666668},{"$f":"Q20-Q21*Q14","v":2.9000000000000004},{"$f":"R20-R21*R14","v":2.7833333333333337},{"$f":"S20-S21*$S$3","v":2.4499999999999993},null,null,{"$f":"V20-V21*V14","v":0.77000000000000135}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 3,77 | 4,97"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.8200000000000003},{"$f":"O21*O14+O22","v":2.06},2.52,3.12,3.67,4.05,{"$f":"T20","v":4.37},{"$f":"U20","v":4.8499999999999996},5.65,{"$f":"W20","v":8.09}]
[null,37779,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":10.54},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":2.2400000000000002},{"$f":"E14*Dane!$E$26","v":2.68},{"$f":"F14*Dane!$E$26","v":3.49},{"$f":"G14*Dane!$E$26","v":4.3},{"$f":"H14*Dane!$E$26","v":5.36},{"$f":"I14*Dane!$E$26","v":5.86},{"$f":"S27*T25+S28","v":6.266},{"$f":"S27*U25+S28","v":6.875},{"$f":"J14*Dane!$E$26","v":7.89},{"$f":"K14*Dane!$E$26","v":10.59}]
[null,{"$f":"D14+8","v":10.24},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":8.7999999999999995E-2},{"$f":"(P26-O26)/(P3-O3)","v":0.10125000000000001},{"$f":"(Q26-P26)/(Q3-P3)","v":8.9999999999999955E-2},{"$f":"(R26-Q26)/(R3-Q3)","v":0.21200000000000011},{"$f":"(S26-R26)/(S3-R3)","v":0.16666666666666666},{"$f":"(V26-S26)/(V3-S3)","v":0.20299999999999993},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.27}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":10.54},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":4},4.1987500000000004,4.12,3.8759999999999994,4.1933333333333334,3.830000000000001,null,null,{"$f":"V26-V27*V25","v":2.4899999999999993}]
[null,{"$f":"D9+8","v":10.39},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":2.2400000000000002},{"$f":"O27*O25+O28","v":2.6800000000000006},3.49,4.3,5.3599999999999994,5.86,{"$f":"T26","v":6.266},{"$f":"U26","v":6.875},7.89,{"$f":"W26","v":10.59}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.7080000000000002},1.9279999999999999,2.3760000000000003,2.86,3.39,3.7299999999999995,{"$f":"T25*S32+S33","v":4.0131999999999994},{"$f":"U25*S32+S33","v":4.4379999999999997},{"$f":"J13","v":5.1459999999999999},{"$f":"K13","v":7.298}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":4.3999999999999949E-2},{"$f":"(P31-O31)/(P25-O25)","v":5.600000000000005E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":5.377777777777773E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10600000000000005},{"$f":"(S31-R31)/(S25-R25)","v":0.11333333333333313},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14160000000000003},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.2152}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.5879999999999992},{"$f":"O31-O32*O25","v":2.7680000000000007},{"$f":"P31-P32*P25","v":2.7524444444444445},{"$f":"Q31-Q32*Q25","v":2.6479999999999997},{"$f":"R31-R32*R25","v":2.5966666666666685},{"$f":"S31-S32*$S$3","v":2.3139999999999992},null,null,{"$f":"V31-V32*V25","v":0.84199999999999964}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.7080000000000002},{"$f":"O32*O25+O33","v":1.9279999999999999},2.3760000000000003,2.86,3.3900000000000006,3.7299999999999995,{"$f":"T31","v":4.0131999999999994},{"$f":"U31","v":4.4379999999999997},5.1459999999999999,{"$f":"W31","v":7.298}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-6.3808913555662894},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-6.7964558593102513},-6.7637361640026299,-36.370023046968143,4.6630861608110177,-3.8491226900467845,20.720666161998487,20.720666161998487,-16.198332945410854,20.720666161998487]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":-6.7637361640026299},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-6.7637361640026299},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-6.8}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A04"]
[null,null,null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.9041486068111455},{"$f":"E66*Dane!$E$26","v":2.48},{"$f":"F66*Dane!$E$26","v":3.23},{"$f":"G66*Dane!$E$26","v":4.3099999999999996},{"$f":"H66*Dane!$E$26","v":5.04},{"$f":"I66*Dane!$E$26","v":5.52},{"$f":"I57*J52+I58","v":5.9639999999999995},{"$f":"I57*K52+I58","v":6.63},{"$f":"L66*Dane!$E$26","v":7.74},{"$f":"M66*Dane!$E$26","v":10.51}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.0882285714285713},1.38,1.75,1.98,2.4300000000000002,2.64,null,null,3.49,4.6900000000000004]
[null,"Q",null,{"$f":"D54","v":1.9041486068111455},2.48,3.23,4.3099999999999996,5.04,5.52,null,null,{"$f":"L54","v":7.74},{"$f":"M54","v":10.51}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.11517027863777089},{"$f":"(F54-E54)/(F52-E52)","v":9.375E-2},0.11999999999999995,0.14600000000000007,0.15999999999999984,{"$f":"(L54-I54)/(L52-I52)","v":0.22200000000000006}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.2075541795665634},{"$f":"E54-E57*E52","v":3.88625},4.0699999999999994,4.0179999999999998,3.9200000000000013,3.2999999999999989]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.9041486068111455},{"$f":"E57*E52+E58","v":2.48},3.2299999999999995,4.3099999999999996,5.04,5.52]
[null,"COP",null,{"$f":"D55","v":1.0882285714285713},{"$f":"E55","v":1.38},1.75,1.98,2.4300000000000002,2.64,null,null,{"$f":"L55","v":3.49},{"$f":"M55","v":4.6900000000000004}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":5.8354285714285713E-2},{"$f":"(F61-E61)/(F52-E52)","v":4.6250000000000013E-2},2.5555555555555554E-2,9.0000000000000038E-2,6.9999999999999993E-2,{"$f":"(L61-I61)/(L52-I52)","v":8.5000000000000006E-2}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.2553142857142854},{"$f":"E61-E62*E52","v":2.07375},1.9288888888888889,1.7999999999999998,1.9400000000000002,1.79]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.0882285714285711},{"$f":"E62*E52+E63","v":1.38},1.75,1.98,2.4300000000000002,2.64]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.9041486068111455},2.48,3.23,4.3099999999999996,5.04,5.52,null,null,7.74,10.51]
[null,null,null,"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-151-A06","index":48,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45","VTS70"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4748.1464483188156},null,null,"COP",{"$f":"K13","v":3.5865959150492408},{"$f":"L13","v":3.0580214090895108},{"$f":"M13","v":3.4283760403541801},{"$f":"N13","v":3.031324965286827},null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU",null,null,null,null,null,null,null,null,"V70stC  /  V55stC"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99968867239041659},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99920347397995446},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99766916865180666},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.99767366294063375},null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.5865959150492408},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.1132760958341166E-4},{"$f":"1-L3","v":7.9652602004554041E-4},{"$f":"1-M3","v":2.3308313481933407E-3},{"$f":"1-N3","v":2.3263370593662458E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.99968867239041659},null,null,"COP-Inst",{"$f":"K14","v":3.5869073396138891},{"$f":"L14","v":3.0588185700690187},{"$f":"M14","v":3.430712317169613},{"$f":"N14","v":3.0336567268094372}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.1132760958341166E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.5869073396138891},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R7*Bilans!F7+S7","v":5.9721499999999992},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.43030949649657713},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":3.4022771404979664},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC7*Bilans!F7+AD7","v":3.8788333333333327},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.8788333333333327},{"$f":"AF7*Z7","v":210.08745232520323},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":16.616702239484049},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ7*Bilans!F7+AK7","v":6.0017333333333331},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.42818844436641074},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":3.4318604738313003},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":9.7999999999999948E-2},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.1751166666666668},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.1751166666666668},{"$f":"AX7*AR7","v":171.97237262113822},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":20.2995433878814},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB7*Bilans!F7+BC7","v":5.9721499999999992},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.43030949649657713},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":3.4022771404979664},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W7<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W7<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W7<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W7<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W7<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM7*Bilans!F7+BN7","v":3.6194166666666661},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6194166666666661},{"$f":"BP7*BJ7","v":196.03678762601623},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":17.807681312343714},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F7<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F7<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F7<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F7<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7071999999999998},{"$f":"Bilans!F7*BT7+BU7","v":2.9345433333333331},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.8857546579160833},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC7*Bilans!F7+CD7","v":6.0274333333333336},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":0.4263627181556604},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"CE7-CG7","v":3.4575604738313008},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7071999999999998},{"$f":"CN7*Bilans!F7+CO7","v":2.9345433333333331},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.9345433333333331},{"$f":"CQ7*CK7","v":158.94231065300812},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":21.963696294568958}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R8*Bilans!F8+S8","v":5.8132222222222216},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.51730820723852133},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":2.8059946561653111},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC8*Bilans!F8+AD8","v":3.4956666666666667},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.4297106918239},{"$f":"AF8*Z8","v":220.64449810339013},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":22.321588071785825},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ8*Bilans!F8+AK8","v":5.7071111111111117},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.52692640944070146},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":2.6998835450542011},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU8*Bilans!F8+AV8","v":2.9063703703703703},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.8515331935709298},{"$f":"AX8*AR8","v":183.4484499874896},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":26.847518184567257},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB8*Bilans!F8+BC8","v":5.8132222222222216},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.51730820723852133},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":2.8059946561653111},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W8<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W8<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W8<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W8<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W8<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM8*Bilans!F8+BN8","v":3.4956666666666667},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.4297106918239},{"$f":"BP8*BJ8","v":220.64449810339013},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":22.321588071785825},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F8<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F8<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F8<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F8<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F8*BT8+BU8","v":2.7057185185185184},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.129805275406107},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC8*Bilans!F8+CD8","v":5.6633333333333331},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":0.53099957022782418},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"CE8-CG8","v":2.6561057672764226},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN8*Bilans!F8+CO8","v":2.7057185185185184},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.6546672257162824},{"$f":"CQ8*CK8","v":170.78341885979788},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":28.838488126373797}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":3039.9553943180563},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R9*Bilans!F9+S9","v":5.7683611111111111},0.54053899047885379,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.1180240917174795},null,2.6503370193936315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC9*Bilans!F9+AD9","v":3.4085833333333335},3.3442704402515728,223.76464575180248,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":23.808698272520363},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ9*Bilans!F9+AK9","v":5.6490555555555559},0.5519549349538726,3.1180240917174795,null,2.5310314638380764,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU9*Bilans!F9+AV9","v":2.8395185185185183},2.7859426974143955,186.40701818506588,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":28.580173571967425},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB9*Bilans!F9+BC9","v":5.7683611111111111},0.54053899047885379,3.1180240917174795,null,2.6503370193936315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W9<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W9<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W9<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W9<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W9<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM9*Bilans!F9+BN9","v":3.4085833333333335},3.3442704402515728,223.76464575180248,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":23.808698272520363},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F9<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F9<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F9<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F9<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F9*BT9+BU9","v":2.6501259259259258},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.1954602648040193},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC9*Bilans!F9+CD9","v":5.5841666666666665},0.55836873751096483,3.1180240917174795,null,2.466142574949187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN9*Bilans!F9+CO9","v":2.6501259259259258},2.6001235499650597,173.9738862222768,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":30.622670163011488}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R10*Bilans!F10+S10","v":5.4814861111111108},0.69808417622000196,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.826538716336382},null,1.6549473947747289,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC10*Bilans!F10+AD10","v":2.8517083333333337},2.4750676100628932,206.38707434775276,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":40.091778517720122},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ10*Bilans!F10+AK10","v":5.2778055555555561},0.72502457243967,3.826538716336382,null,1.4512668392191741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU10*Bilans!F10+AV10","v":2.4120185185185186},2.0934500349406009,174.56534368918207,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":47.400158008471372},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB10*Bilans!F10+BC10","v":5.4814861111111108},0.69808417622000196,3.826538716336382,null,1.6549473947747289,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W10<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W10<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W10<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W10<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W10<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM10*Bilans!F10+BN10","v":2.8517083333333337},2.4750676100628932,206.38707434775276,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":40.091778517720122},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F10<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F10<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F10<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F10<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F10*BT10+BU10","v":2.2946259259259261},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.6905240184654948},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC10*Bilans!F10+CD10","v":5.0779166666666669},0.75356469346084487,3.826538716336382,null,1.2513779503302849,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN10*Bilans!F10+CO10","v":2.2946259259259261},1.9915621243885395,166.06927364861008,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":49.825140387970826}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.5685888340250269},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R11*Bilans!F11+S11","v":5.5204444444444443},0.6757283255786326,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.7303206808943088},null,1.7901237635501355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC11*Bilans!F11+AD11","v":2.9273333333333333},2.5407044025157228,206.17531171774812,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":38.008028317828369},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ11*Bilans!F11+AK11","v":5.3282222222222222},0.7001060626443838,3.7303206808943088,null,1.5979015413279134,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU11*Bilans!F11+AV11","v":2.4700740740740739},2.1438378756114602,173.97003832435104,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":45.04406138943979},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB11*Bilans!F11+BC11","v":5.5204444444444443},0.6757283255786326,3.7303206808943088,null,1.7901237635501355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W11<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W11<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W11<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W11<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W11<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM11*Bilans!F11+BN11","v":2.9273333333333333},2.5407044025157228,206.17531171774812,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":38.008028317828369},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F11<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F11<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F11<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F11<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F11*BT11+BU11","v":2.3429037037037035},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.6144772316661173},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC11*Bilans!F11+CD11","v":5.1466666666666665},0.72480324110640715,3.7303206808943088,null,1.4163459857723577,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN11*Bilans!F11+CO11","v":2.3429037037037035},2.03346359189378,165.01328903522352,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":47.489006079580236}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55","COP PC70",null,null,null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R12*Bilans!F12+S12","v":5.4668472222222224},0.70656691417619377,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.8626933720782524},null,1.6041538501439701,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC12*Bilans!F12+AD12","v":2.8232916666666665},2.450404088050314,206.39072301779413,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":40.903617370007495},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ12*Bilans!F12+AK12","v":5.258861111111111},0.73451138763049184,3.8626933720782524,null,1.3961677390328586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU12*Bilans!F12+AV12","v":2.3902037037037029},2.0745164220824588,174.73075006439291,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":48.315062803358323},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB12*Bilans!F12+BF8","v":2.6174081216124661},1,3.8626933720782524,null,-1.2452852504657863,0.32238780832758235,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":57.073390812132367},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":27.153828700062768},null,{"$f":"IF(Bilans!W12<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W12<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W12<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W12<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W12<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W12<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM12*Bilans!F12+BN12","v":2.8232916666666665},2.0775165094339623,118.5709116615816,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":65.004654394545312},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F12<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F12<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F12<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F12<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F12*BT12+BU12","v":2.2764851851851851},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.7199328807994765},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC12*Bilans!F12+CD12","v":5.052083333333333},0.76457435818456132,3.8626933720782524,null,1.1893899612550807,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":27.153828700062768},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN12*Bilans!F12+CO12","v":2.2764851851851851},1.9758173305380851,166.4176000152307,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":83.041627904298224}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10841.826998834382},null,{"$f":"F13/F15","v":3721.1437781217655},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.5865959150492408},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0580214090895108},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4283760403541801},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.031324965286827},null,null,null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R13*Bilans!F13+S13","v":5.4859722222222222},0.69549368994522243,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.8154590637703252},null,1.6705131584518971,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC13*Bilans!F13+AD13","v":2.8604166666666666},2.4826257861635219,206.37765401135147,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":39.846218198416835},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ13*Bilans!F13+AK13","v":5.283611111111111},0.72213094104269859,3.8154590637703252,null,1.4681520473407859,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU13*Bilans!F13+AV13","v":2.4187037037037031},2.0992522711390631,174.50828123604504,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":47.123087653877654},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB13*Bilans!F13+BC13","v":5.4859722222222222},0.69549368994522243,3.8154590637703252,null,1.6705131584518971,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W13<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W13<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W13<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W13<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W13<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM13*Bilans!F13+BN13","v":2.8604166666666666},2.4826257861635219,206.37765401135147,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":39.846218198416835},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F13<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F13<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F13<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F13<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F13*BT13+BU13","v":2.3001851851851849},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.6816044845282656},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC13*Bilans!F13+CD13","v":5.0858333333333334},0.7502131536169736,3.8154590637703252,null,1.2703742695630083,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN13*Bilans!F13+CO13","v":2.3001851851851849},1.9963871418588395,165.95722848425967,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":49.551135000989945}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":6.5238772631836035},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5869073396138891},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0588185700690187},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.430712317169613},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.0336567268094372},null,null,null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R14*Bilans!F14+S14","v":5.6493611111111113},0.60394908157168647,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.4119264545223578},null,2.2374346565887535,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC14*Bilans!F14+AD14","v":3.1775833333333336},2.7579025157232704,203.3803775014573,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":31.819854431058996},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ14*Bilans!F14+AK14","v":5.495055555555556},0.62090845488775193,3.4119264545223578,null,2.0831291010331983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU14*Bilans!F14+AV14","v":2.662185185185185},2.3105758211041225,170.39245588369039,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":37.980167447364316},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB14*Bilans!F14+BC14","v":5.6493611111111113},0.60394908157168647,3.4119264545223578,null,2.2374346565887535,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W14<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W14<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W14<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W14<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W14<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM14*Bilans!F14+BN14","v":3.1775833333333336},2.7579025157232704,203.3803775014573,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":31.819854431058996},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F14<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F14<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F14<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F14<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F14*BT14+BU14","v":2.5026592592592594},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.3837495303015146},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC14*Bilans!F14+CD14","v":5.3741666666666665},0.63487544509642257,3.4119264545223578,null,1.9622402121443088,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN14*Bilans!F14+CO14","v":2.5026592592592594},2.1721193570929418,160.18204135396363,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":40.401120821838383}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9135737948579767},null,null,null,null,{"$f":"F11","v":3.5685888340250269},{"$f":"F15","v":2.9135737948579767},{"$f":"F28","v":3.3724070250513298},null,null,null,null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R15*Bilans!F15+S15","v":5.5164305555555551},0.67801706494358482,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.7402340542428862},null,1.7761965013126688,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC15*Bilans!F15+AD15","v":2.9195416666666669},2.5339418238993709,206.21070234591195,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":38.217729586865197},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ15*Bilans!F15+AK15","v":5.3230277777777779},0.702651613026963,3.7402340542428862,null,1.5827937235348917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU15*Bilans!F15+AV15","v":2.4640925925925923},2.1386464011180988,174.04179223241462,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":45.281680676153265},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB15*Bilans!F15+BC15","v":5.5164305555555551},0.67801706494358482,3.7402340542428862,null,1.7761965013126688,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W15<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W15<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W15<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W15<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W15<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM15*Bilans!F15+BN15","v":2.9195416666666669},2.5339418238993709,206.21070234591195,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":38.217729586865197},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F15<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F15<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F15<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F15<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F15*BT15+BU15","v":2.3379296296296297},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.6221672310833406},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC15*Bilans!F15+CD15","v":5.1395833333333334},0.72773098744896048,3.7402340542428862,null,1.3993492790904472,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN15*Bilans!F15+CO15","v":2.3379296296296297},2.0291464709993012,165.13075201686695,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":47.725240537683931}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.6619248248135188},{"$f":"F19","v":3.6619248248135188},{"$f":"F19","v":3.6619248248135188},null,null,null,null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R16*Bilans!F16+S16","v":5.8330555555555552},0.50715166532320355,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.9582438389227641},null,2.8748117166327911,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC16*Bilans!F16+AD16","v":3.5341666666666667},3.4674842767295604,219.12470882037132,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.687491029452946},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ16*Bilans!F16+AK16","v":5.7327777777777778},0.51602276480870002,2.9582438389227641,null,2.7745339388550136,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU16*Bilans!F16+AV16","v":2.9359259259259258},2.8805310971348708,182.03270369347723,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":26.106655894512102},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB16*Bilans!F16+BC16","v":5.8330555555555552},0.50715166532320355,2.9582438389227641,null,2.8748117166327911,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W16<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W16<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W16<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W16<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W16<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM16*Bilans!F16+BN16","v":3.5341666666666667},3.4674842767295604,219.12470882037132,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.687491029452946},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F16<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F16<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F16<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F16<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F16*BT16+BU16","v":2.7302962962962964},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.1016311689360521},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC16*Bilans!F16+CD16","v":5.6983333333333333},0.51914194306921868,2.9582438389227641,null,2.7400894944105691,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN16*Bilans!F16+CO16","v":2.7302962962962964},2.6787812718378761,169.28329570929426,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":28.072853478905746}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":708.1674086757248},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R17*Bilans!F17+S17","v":5.8023611111111109},0.5228995455399954,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.0340519880589429},null,2.7683091230521679,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC17*Bilans!F17+AD17","v":3.4745833333333334},3.4090251572327048,221.44029657922999,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":22.674786341535413},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ17*Bilans!F17+AK17","v":5.6930555555555555},0.53293911476029254,3.0340519880589429,null,2.6590035674966126,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU17*Bilans!F17+AV17","v":2.8901851851851852},2.8356533892382951,184.19574469158533,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":27.259649351550173},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB17*Bilans!F17+BC17","v":5.8023611111111109},0.5228995455399954,3.0340519880589429,null,2.7683091230521679,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W17<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W17<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W17<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W17<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W17<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM17*Bilans!F17+BN17","v":3.4745833333333334},3.4090251572327048,221.44029657922999,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":22.674786341535413},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F17<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F17<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F17<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F17<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F17*BT17+BU17","v":2.6922592592592594},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.1454519336868096},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC17*Bilans!F17+CD17","v":5.644166666666667},0.5375553500178254,3.0340519880589429,null,2.6101146786077241,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN17*Bilans!F17+CO17","v":2.6922592592592594},2.6414619147449341,171.58163487378778,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":29.263687900128179}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4748.1464483188156},null,null,null,null,null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R18*Bilans!F18+S18","v":5.792208333333333},0.52814519354041811,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.0591269912347561},null,2.7330813420985769,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC18*Bilans!F18+AD18","v":3.4548749999999999},3.3896886792452832,222.16085744040501,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.008848179086204},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ18*Bilans!F18+AK18","v":5.6799166666666672},0.53858659743859316,3.0591269912347561,null,2.6207896754319111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU18*Bilans!F18+AV18","v":2.8750555555555555},2.8208092243186584,184.87638696364476,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":27.649098536240231},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB18*Bilans!F18+BC18","v":5.792208333333333},0.52814519354041811,3.0591269912347561,null,2.7330813420985769,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W18<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W18<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W18<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W18<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W18<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM18*Bilans!F18+BN18","v":3.4548749999999999},3.3896886792452832,222.16085744040501,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.008848179086204},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F18<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F18<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F18<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F18<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F18*BT18+BU18","v":2.6796777777777776},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.1602202933689916},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC18*Bilans!F18+CD18","v":5.6262499999999998},0.54372397089264723,3.0591269912347561,null,2.5671230087652437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN18*Bilans!F18+CO18","v":2.6796777777777776},2.629117819706499,172.31289490216295,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":29.665019806464464}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6619248248135188},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5207.9325046043341},null,null,null,null,null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R19*Bilans!F19+S19","v":5.7652916666666663},0.54214167944051939,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.1256049066310974},null,2.6396867600355689,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC19*Bilans!F19+AD19","v":3.402625},3.3384245283018874,223.96203645559146,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":23.913230168767313},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ19*Bilans!F19+AK19","v":5.6450833333333339},0.55368622960353653,3.1256049066310974,null,2.5194784267022365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU19*Bilans!F19+AV19","v":2.8349444444444445},2.7814549266247384,186.59709224973165,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":28.701710526446409},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB19*Bilans!F19+BC19","v":5.7652916666666663},0.54214167944051939,3.1256049066310974,null,2.6396867600355689,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W19<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W19<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W19<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W19<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W19<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM19*Bilans!F19+BN19","v":3.402625},3.3384245283018874,223.96203645559146,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":23.913230168767313},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F19<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F19<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F19<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F19<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F19*BT19+BU19","v":2.646322222222222},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.2000532746583015},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC19*Bilans!F19+CD19","v":5.5787500000000003},0.56026975695829662,3.1256049066310974,null,2.453145093368903,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN19*Bilans!F19+CO19","v":2.646322222222222},2.5963916142557655,174.18190779371076,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":30.747485744451083}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5629.954168775761},null,null,null,null,null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R20*Bilans!F20+S20","v":5.5915138888888887},0.63574833744533632,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.5547956586636182},null,2.0367182302252704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC20*Bilans!F20+AD20","v":3.065291666666667},2.660441823899371,205.03233493127783,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":34.471627306615026},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ20*Bilans!F20+AK20","v":5.4201944444444443},0.65584282909023484,3.5547956586636182,null,1.8653987857808261,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU20*Bilans!F20+AV20","v":2.575981481481481},2.2357575122292097,172.30317872563955,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":41.01954640552637},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB20*Bilans!F20+BC20","v":5.5915138888888887},0.63574833744533632,3.5547956586636182,null,2.0367182302252704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W20<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W20<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W20<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W20<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W20<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM20*Bilans!F20+BN20","v":3.065291666666667},2.660441823899371,205.03233493127783,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":34.471627306615026},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F20<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F20<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F20<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F20<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F20*BT20+BU20","v":2.430974074074074},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.4835304017994297},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC20*Bilans!F20+CD20","v":5.2720833333333337},0.67426772945488689,3.5547956586636182,null,1.7172876746697154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN20*Bilans!F20+CO20","v":2.430974074074074},2.1099020265548565,162.60387094152819,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":43.466359039494414}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.4312500000000004},{"$f":"R21*Bilans!F21+S21","v":5.3698125000000001},0.73942511022407609,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.9705741996951218},null,1.3992383003048783,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":6.1250000000000027E-2},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC21*Bilans!F21+AD21","v":2.7701875},2.4043136792452828,208.54055128301889,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":42.929440068901329},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9937500000000004},{"$f":"AJ21*Bilans!F21+AK21","v":4.9514375000000008},0.80190332599272862,3.9705741996951218,null,0.980863300304879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU21*Bilans!F21+AV21","v":2.2385874999999995},1.6472624999999999,142.87696020000001,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":62.659011541876311},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13500000000000001},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.1950000000000003},{"$f":"BB21*Bilans!F21+BC21","v":5.1622500000000002},0.76915573629621226,3.9705741996951218,null,1.1916758003048784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W21<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W21<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W21<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W21<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W21<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.7037499999999999},{"$f":"BM21*Bilans!F21+BN21","v":1.86225},1.6162924528301885,140.19074218867925,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":63.859631231504686},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F21<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F21<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F21<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F21<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F21*BT21+BU21","v":2.2385874999999995},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.7829086837227752},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":7.3749999999999982E-2},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC21*Bilans!F21+CD21","v":3.7820624999999994},1,3.9705741996951218,null,-0.18851169969512238,4.7477188490671486E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":86.688522811509344},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":3.2500000000000001E-2},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375000000000002},{"$f":"CN21*Bilans!F21+CO21","v":1.8888750000000001},1.389926886792453,120.49070863203772,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":74.219257952307032}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R22*Bilans!F22+S22","v":5.889013888888889},0.47886451023186405,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.8200397516514228},null,3.0689741372374661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC22*Bilans!F22+AD22","v":3.6427916666666667},3.6427916666666667,218.4953549552846,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":19.593882584132217},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ22*Bilans!F22+AK22","v":5.805194444444445},0.48577868986803585,2.8200397516514228,null,2.9851546927930221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU22*Bilans!F22+AV22","v":3.0193148148148148},3.0193148148148148,181.09909172719065,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":23.639943686859212},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB22*Bilans!F22+BC22","v":5.889013888888889},0.47886451023186405,2.8200397516514228,null,3.0689741372374661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W22<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W22<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W22<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W22<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W22<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM22*Bilans!F22+BN22","v":3.6427916666666667},3.6427916666666667,218.4953549552846,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":19.593882584132217},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F22<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F22<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F22<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F22<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F22*BT22+BU22","v":2.7996407407407409},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.0248067081573682},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC22*Bilans!F22+CD22","v":5.7970833333333331},0.48645837734229963,2.8200397516514228,null,2.9770435816819103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN22*Bilans!F22+CO22","v":2.7996407407407409},2.7996407407407409,167.92299790099372,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":25.494854091970701}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R23*Bilans!F23+S23","v":5.7138194444444439},0.56927408591796091,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.2527293413363823},null,2.4610901031080616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC23*Bilans!F23+AD23","v":3.3027083333333334},3.2403930817610065,226.9650348443013,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":25.722343041705045},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ23*Bilans!F23+AK23","v":5.5784722222222225},0.58308605147820125,3.2527293413363823,null,2.3257428808858402,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU23*Bilans!F23+AV23","v":2.7582407407407405},2.7061984626135569,189.54874080550869,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":30.799848418555094},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB23*Bilans!F23+BC23","v":5.7138194444444439},0.56927408591796091,3.2527293413363823,null,2.4610901031080616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W23<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W23<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W23<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W23<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W23<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM23*Bilans!F23+BN23","v":3.3027083333333334},3.2403930817610065,226.9650348443013,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":25.722343041705045},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F23<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F23<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F23<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F23<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F23*BT23+BU23","v":2.5825370370370369},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.2790902788906675},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC23*Bilans!F23+CD23","v":5.487916666666667},0.59270749519454236,3.2527293413363823,null,2.2351873253302847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN23*Bilans!F23+CO23","v":2.5825370370370369},2.5338099231306779,177.47422704027545,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":32.895325603603176}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.4312500000000004},{"$f":"R24*Bilans!F24+S24","v":5.4374531250000002},0.71767917364300238,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.9023468654725608},null,1.5351062595274394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":6.1250000000000027E-2},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC24*Bilans!F24+AD24","v":2.8000468750000005},2.4302293632075473,206.93248915606307,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":41.694725156359667},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9937500000000004},{"$f":"AJ24*Bilans!F24+AK24","v":5.0178593750000005},0.77769155606768281,3.9023468654725608,null,1.1155125095274396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU24*Bilans!F24+AV24","v":2.2606468749999995},1.9620708726415088,167.06909056535889,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":51.64326466425625},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13500000000000001},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.1950000000000003},{"$f":"BB24*Bilans!F24+BC24","v":5.2280625000000001},0.74642314728880166,3.9023468654725608,null,1.3257156345274392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W24<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W24<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W24<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W24<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W24<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.7037499999999999},{"$f":"BM24*Bilans!F24+BN24","v":1.9158750000000002},1.6628349056603773,141.58933773630923,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":60.936744243778314},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F24<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F24<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F24<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F24<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F24*BT24+BU24","v":2.2606468749999995},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.7459950895795067},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":7.3749999999999982E-2},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC24*Bilans!F24+CD24","v":3.8180156249999997},1,3.9023468654725608,null,-8.4331240472561131E-2,2.1610390716087436E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":85.127755462942446},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":3.2500000000000001E-2},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375000000000002},{"$f":"CN24*Bilans!F24+CO24","v":1.9047187500000002},1.4015854952830191,119.31382730285992,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":72.276738980126069}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R25*Bilans!F25+S25","v":5.5579861111111111},0.65448193111397901,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.6376014831046746},null,1.9203846280064365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC25*Bilans!F25+AD25","v":3.0002083333333336},2.6039544025157233,205.69334447384571,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":36.099438835069705},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ25*Bilans!F25+AK25","v":5.3768055555555563},0.67653580653407519,3.6376014831046746,null,1.7392040724508817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU25*Bilans!F25+AV25","v":2.5260185185185184},2.1923934311670159,173.1830391590394,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":42.876105787677773},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB25*Bilans!F25+BC25","v":5.5579861111111111},0.65448193111397901,3.6376014831046746,null,1.9203846280064365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W25<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W25<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W25<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W25<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W25<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM25*Bilans!F25+BN25","v":3.0002083333333336},2.6039544025157233,205.69334447384571,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":36.099438835069705},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F25<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F25<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F25<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F25<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F25*BT25+BU25","v":2.3894259259259258},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.5441032095362734},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC25*Bilans!F25+CD25","v":5.2129166666666666},0.69780541599002632,3.6376014831046746,null,1.5753151835619921,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN25*Bilans!F25+CO25","v":2.3894259259259258},2.0738413696715581,163.81829375500672,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":45.327137387472483}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10821.197047397502},null,{"$f":"F26/F28","v":3208.7458503716043},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.4312500000000004},{"$f":"R26*Bilans!F26+S26","v":5.4068125},0.72746248639762756,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.9332532647357725},null,1.4735592352642275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":6.1250000000000027E-2},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC26*Bilans!F26+AD26","v":2.7865208333333333},2.4184897798742138,207.67111636846147,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":42.250762003582068},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9937500000000004},{"$f":"AJ26*Bilans!F26+AK26","v":4.9877708333333342},0.78857938669711769,3.9332532647357725,null,1.0545175685975616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU26*Bilans!F26+AV26","v":2.2506541666666662},1.9533979559748422,167.73456625905811,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":52.310403922055194},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13500000000000001},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.1950000000000003},{"$f":"BB26*Bilans!F26+BC26","v":5.1982499999999998},0.75664950026177513,3.9332532647357725,null,1.2649967352642273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W26<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W26<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W26<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W26<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W26<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.7037499999999999},{"$f":"BM26*Bilans!F26+BN26","v":1.8915833333333334},1.6417515723270439,140.97408418346373,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":62.24025474982502},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F26<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F26<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F26<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F26<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F26*BT26+BU26","v":2.2506541666666662},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.7626269812768913},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":7.3749999999999982E-2},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC26*Bilans!F26+CD26","v":3.8017291666666662},1,3.9332532647357725,null,-0.13152409806910637,3.3439010716219887E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":85.834658550259405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":3.2500000000000001E-2},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375000000000002},{"$f":"CN26*Bilans!F26+CO26","v":1.8975416666666669},1.3963042452830192,119.85129812614561,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":73.152569735333799}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":27.153828700062768},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R27*Bilans!F27+S27","v":5.5759305555555558},0.64442747933083466,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.5932828728404473},null,1.9826476827151085,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC27*Bilans!F27+AD27","v":3.0350416666666669},2.634187106918239,205.36662372649178,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":35.219532357866058},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ27*Bilans!F27+AK27","v":5.4000277777777779},0.66541933129076547,3.5932828728404473,null,1.8067449049373305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU27*Bilans!F27+AV27","v":2.552759259259259},2.2156023759608661,172.73290051282572,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":41.873415128716744},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB27*Bilans!F27+BC27","v":5.5759305555555558},0.64442747933083466,3.5932828728404473,null,1.9826476827151085,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W27<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W27<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W27<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W27<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W27<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM27*Bilans!F27+BN27","v":3.0350416666666669},2.634187106918239,205.36662372649178,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":35.219532357866058},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F27<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F27<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F27<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F27<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F27*BT27+BU27","v":2.4116629629629629},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.511424366951772},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC27*Bilans!F27+CD27","v":5.2445833333333329},0.68514172517812622,3.5932828728404473,null,1.6513004604928856,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN27*Bilans!F27+CO27","v":2.4116629629629629},2.0931414395527601,163.18559501487275,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":44.32325321914395}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3724070250513298},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R28*Bilans!F28+S28","v":5.7903194444444441},0.52912315762548268,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.0637921081046748},null,2.7265273363397693,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC28*Bilans!F28+AD28","v":3.4512083333333337},3.3860911949685542,222.29242721981907,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":23.071420167008331},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ28*Bilans!F28+AK28","v":5.6774722222222227},0.53964017580089085,3.0637921081046748,null,2.6136801141175479,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU28*Bilans!F28+AV28","v":2.8722407407407409},2.8180475192173309,185.00110806183639,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":27.722006868295818},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB28*Bilans!F28+BC28","v":5.7903194444444441},0.52912315762548268,3.0637921081046748,null,2.7265273363397693,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W28<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W28<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W28<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W28<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W28<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM28*Bilans!F28+BN28","v":3.4512083333333337},3.3860911949685542,222.29242721981907,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":23.071420167008331},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F28<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F28<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F28<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F28<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F28*BT28+BU28","v":2.6773370370370371},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.1629832090154246},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC28*Bilans!F28+CD28","v":5.6229166666666668},0.54487595846248382,3.0637921081046748,null,2.5591245585619919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN28*Bilans!F28+CO28","v":2.6773370370370371},2.6268212438853951,172.44735494529158,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":29.740102363179762}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R29*Bilans!F29+S29","v":5.9971249999999996},0.33137818377488132,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.987316390370935},null,4.009808609629065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC29*Bilans!F29+AD29","v":4.7945833333333336},4.6136556603773586,187.38418728716064,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.475856604781395},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ29*Bilans!F29+AK29","v":7.067333333333333},0.28119748944027945,1.987316390370935,null,5.0800169429623985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":9.7999999999999948E-2},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.5830416666666665},3.4478325471698112,140.03413937068572,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.018080768343882},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB29*Bilans!F29+BC29","v":5.9971249999999996},0.33137818377488132,1.987316390370935,null,4.009808609629065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W29<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W29<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W29<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W29<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W29<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM29*Bilans!F29+BN29","v":4.0772916666666656},3.9234316037735839,159.3506530545329,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":12.318806596619444},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F29<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F29<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F29<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F29<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7071999999999998},{"$f":"Bilans!F29*BT29+BU29","v":3.3358083333333326},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.538626697584021},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC29*Bilans!F29+CD29","v":7.0430833333333336},0.28216567891017452,1.987316390370935,null,5.0557669429623981,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7071999999999998},{"$f":"CN29*Bilans!F29+CO29","v":3.3358083333333326},3.2099287735849051,130.37164859387943,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":15.057030398831312}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":10847.173195532519},null,{"$f":"F30/F32","v":3765.6393054265136},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R30*Bilans!F30+S30","v":5.9819249999999995},0.39149024310481262,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.341865272484756},null,3.6400597275152435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC30*Bilans!F30+AD30","v":4.2372499999999995},4.077353773584905,199.22030095858258,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.260139154910933},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ30*Bilans!F30+AK30","v":6.4188000000000001},0.36484471746818031,2.341865272484756,null,4.0769347275152441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":9.7999999999999948E-2},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.334775},3.2089344339622641,156.78916257694431,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.119295794812647},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB30*Bilans!F30+BC30","v":5.9819249999999995},0.39149024310481262,2.341865272484756,null,3.6400597275152435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W30<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W30<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W30<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W30<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W30<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM30*Bilans!F30+BN30","v":3.7986249999999995},3.655280660377358,178.59772629153244,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.906749056341793},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F30<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F30<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F30<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F30<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7071999999999998},{"$f":"Bilans!F30*BT30+BU30","v":3.0915949999999999},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.7391595901220103},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC30*Bilans!F30+CD30","v":6.4249500000000008},0.36449548595471648,2.341865272484756,null,4.0830847275152449,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7071999999999998},{"$f":"CN30*Bilans!F30+CO30","v":3.0915949999999999},2.9749310377358489,145.3557109781224,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":19.544531102601198}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":27.153828700062768},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R31*Bilans!F31+S31","v":5.9755499999999993},0.41679274254477244,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.4905658727134146},null,3.4849841272865847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC31*Bilans!F31+AD31","v":4.0034999999999998},4.0034999999999998,209.45608946341466,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.551070374398012},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ31*Bilans!F31+AK31","v":6.1467999999999998},0.40518088643089323,2.4905658727134146,null,3.6562341272865853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":9.7999999999999948E-2},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.2306500000000002},3.2306500000000002,169.02193466341467,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":19.271264372154963},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB31*Bilans!F31+BC31","v":5.9755499999999993},0.41679274254477244,2.4905658727134146,null,3.4849841272865847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W31<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W31<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W31<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W31<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W31<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM31*Bilans!F31+BN31","v":3.6817499999999992},3.6817499999999992,192.62269448780486,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.910086302411205},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F31<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F31<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F31<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F31<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7071999999999998},{"$f":"Bilans!F31*BT31+BU31","v":2.9891699999999997},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.8330178922654969},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC31*Bilans!F31+CD31","v":6.1657000000000011},0.40393886707323001,2.4905658727134146,null,3.6751341272865865,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7071999999999998},{"$f":"CN31*Bilans!F31+CO31","v":2.9891699999999997},2.9891699999999997,156.38812512585366,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":20.828092829749544}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R37*Bilans!F37+S37","v":5.8342361111111112},0.50654928676107902,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.955328140879065},null,2.8789079702320461,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC37*Bilans!F37+AD37","v":3.5364583333333335},3.4697327044025164,219.03153148489037,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":21.650182518713365},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ37*Bilans!F37+AK37","v":5.7343055555555562},0.51537681629397303,2.955328140879065,null,2.7789774146764912,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU37*Bilans!F37+AV37","v":2.9376851851851851},2.8822571628232008,181.94634984575004,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":26.063027029788781},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB37*Bilans!F37+BC37","v":5.8342361111111112},0.50654928676107902,2.955328140879065,null,2.8789079702320461,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W37<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W37<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W37<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W37<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W37<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM37*Bilans!F37+BN37","v":3.5364583333333335},3.4697327044025164,219.03153148489037,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":21.650182518713365},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F37<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F37<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F37<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F37<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F37*BT37+BU37","v":2.7317592592592592},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.0999701252296772},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC37*Bilans!F37+CD37","v":5.7004166666666665},0.51844072349314785,2.955328140879065,null,2.7450885257876014,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN37*Bilans!F37+CO37","v":2.7317592592592592},2.6802166317260658,169.19227029026266,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":28.027714421384559}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R44*Bilans!F44+S44","v":5.7896111111111113},0.52949005867555965,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.0655415269308945},null,2.7240695841802167,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC44*Bilans!F44+AD44","v":3.4498333333333333},3.3847421383647802,222.3415646473386,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.094918954038526},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ44*Bilans!F44+AK44","v":5.6765555555555558},0.5400355016222288,3.0655415269308945,null,2.6110140286246613,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU44*Bilans!F44+AV44","v":2.8711851851851851},2.8170118798043329,185.0477239865692,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":27.749384348099838},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB44*Bilans!F44+BC44","v":5.7896111111111113},0.52949005867555965,3.0655415269308945,null,2.7240695841802167,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W44<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W44<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W44<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W44<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W44<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM44*Bilans!F44+BN44","v":3.4498333333333333},3.3847421383647802,222.3415646473386,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.094918954038526},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F44<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F44<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F44<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F44<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F44*BT44+BU44","v":2.6764592592592593},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1640205483146318},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC44*Bilans!F44+CD44","v":5.621666666666667},0.54530830600608848,3.0655415269308945,null,2.5561251397357725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN44*Bilans!F44+CO44","v":2.6764592592592593},2.6259600279524813,172.49764899325396,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":29.768292180290651}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R61*Bilans!F61+S61","v":5.7298749999999998},0.5607584542319114,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.2130758479420729},null,2.5167991520579269,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC61*Bilans!F61+AD61","v":3.3338750000000004},3.2709716981132084,226.09052113115516,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":25.146395592517333},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ61*Bilans!F61+AK61","v":5.5992500000000005},0.57384039790008889,3.2130758479420729,null,2.3861741520579276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU61*Bilans!F61+AV61","v":2.7821666666666665},2.7296729559748427,188.67579364565117,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":30.132968168455193},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB61*Bilans!F61+BC61","v":5.7298749999999998},0.5607584542319114,3.2130758479420729,null,2.5167991520579269,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W61<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W61<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W61<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W61<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W61<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM61*Bilans!F61+BN61","v":3.3338750000000004},3.2709716981132084,226.09052113115516,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":25.146395592517333},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F61<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F61<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F61<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F61<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F61*BT61+BU61","v":2.6024333333333334},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.2540207599387454},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC61*Bilans!F61+CD61","v":5.5162500000000003},0.58247466085512312,3.2130758479420729,null,2.3031741520579274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN61*Bilans!F61+CO61","v":2.6024333333333334},2.5533308176100631,176.48697342954443,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":32.214058486033743}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R71*Bilans!F71+S71","v":5.9793249999999993},0.4018031787524009,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.4025117917936991},null,3.5768132082063002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC71*Bilans!F71+AD71","v":4.1419166666666669},4.1419166666666669,208.21637332520331,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.44305700740447},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ71*Bilans!F71+AK71","v":6.3078666666666665},0.3808754875066635,2.4025117917936991,null,3.9053548748729674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":9.7999999999999948E-2},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.2923083333333336},3.1680702830188681,159.26059306751037,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":18.88276874955589},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB71*Bilans!F71+BC71","v":5.9793249999999993},0.4018031787524009,2.4025117917936991,null,3.5768132082063002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W71<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W71<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W71<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W71<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W71<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM71*Bilans!F71+BN71","v":3.7509583333333327},3.7509583333333327,188.56268812601627,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.948441230330573},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F71<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F71<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F71<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F71<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7071999999999998},{"$f":"Bilans!F71*BT71+BU71","v":3.0498216666666664},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.7766777925342927},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC71*Bilans!F71+CD71","v":6.3192166666666676},0.38019139373187588,2.4025117917936991,null,3.9167048748729685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7071999999999998},{"$f":"CN71*Bilans!F71+CO71","v":3.0498216666666664},2.9347340566037734,147.53065576081914,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":20.384108877590911}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R77*Bilans!F77+S77","v":5.9720999999999993},0.43050838712002687,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.5710391387195122},null,3.4010608612804871,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC77*Bilans!F77+AD77","v":3.8769999999999998},3.8769999999999998,210.09330614634146,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":16.632884616594428},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ77*Bilans!F77+AK77","v":5.9996},0.42853509212606045,2.5710391387195122,null,3.4285608612804879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":9.7999999999999948E-2},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.1743000000000001},3.1743000000000001,172.01423309268296,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":20.314933578595777},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB77*Bilans!F77+BC77","v":5.9720999999999993},0.43050838712002687,2.5710391387195122,null,3.4010608612804871,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W77<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W77<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W77<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W77<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W77<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM77*Bilans!F77+BN77","v":3.6184999999999992},3.6184999999999992,196.0852794146341,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":17.821111968643528},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F77<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F77<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F77<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F77<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7071999999999998},{"$f":"Bilans!F77*BT77+BU77","v":2.9337399999999998},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.8865448516307706},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC77*Bilans!F77+CD77","v":6.0254000000000003},0.42670015911300696,2.5710391387195122,null,3.4543608612804881,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7071999999999998},{"$f":"CN77*Bilans!F77+CO77","v":2.9337399999999998},2.9337399999999998,158.97836883512196,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":21.980711875809238}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R94*Bilans!F94+S94","v":5.8765000000000001},0.48514356350117144,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.8509461509146341},null,3.025553849085366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC94*Bilans!F94+AD94","v":3.6185},3.6185,219.63906673170732,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":19.961786078991093},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ94*Bilans!F94+AK94","v":5.7890000000000006},0.49247644686727132,2.8509461509146341,null,2.9380538490853665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU94*Bilans!F94+AV94","v":3.0006666666666666},3.0006666666666666,182.13724643902438,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":24.07189166635057},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB94*Bilans!F94+BC94","v":5.8765000000000001},0.48514356350117144,2.8509461509146341,null,3.025553849085366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W94<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W94<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W94<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W94<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W94<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM94*Bilans!F94+BN94","v":3.6185},3.6185,219.63906673170732,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":19.961786078991093},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F94<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F94<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F94<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F94<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F94*BT94+BU94","v":2.7841333333333331},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.0416546476545387},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC94*Bilans!F94+CD94","v":5.7750000000000004},0.4936703291627072,2.8509461509146341,null,2.9240538490853663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN94*Bilans!F94+CO94","v":2.7841333333333331},2.7841333333333331,168.99390548292683,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":25.944060243820676}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"R104*Bilans!F104+S104","v":8.9221249999999994},0.15816573483738189,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.4111744569359759},null,7.5109505430640233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22500000000000001},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC104*Bilans!F104+AD104","v":5.2134375000000004},5.0167040094339628,136.5390212315923,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.4560485962780865},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"AJ104*Bilans!F104+AK104","v":8.9221249999999994},0.15816573483738189,1.4111744569359759,null,7.5109505430640233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22500000000000001},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU104*Bilans!F104+AV104","v":5.2134375000000004},5.0167040094339628,136.5390212315923,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.4560485962780865},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"BB104*Bilans!F104+BC104","v":8.9221249999999994},0.15816573483738189,1.4111744569359759,null,7.5109505430640233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W104<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W104<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W104<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W104<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W104<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM104*Bilans!F104+BN104","v":3.9901249999999999},3.8395542452830189,104.50067965554535,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.4353762986519332},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F104<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F104<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F104<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F104<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F104*BT104+BU104","v":3.7850425000000003},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.2373254971438907},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.8500000000000014},{"$f":"CC104*Bilans!F104+CD104","v":8.6476624999999991},0.16318565357239323,1.4111744569359759,null,7.236488043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.5099999999999998},{"$f":"CN104*Bilans!F104+CO104","v":4.0737125000000001},3.9199875,106.68982174024393,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":8.2622928971198988}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F116<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F116<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F116<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F116<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F116<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F116<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F116<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F116<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F116<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F116<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F116<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F116<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F116<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F116<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F116<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F116*BT116+BU116","v":3.7305708333333336},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.2699936474484814},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F119<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F119<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F119<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F119<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F119<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F119<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F119<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F119<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F119<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F119<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F119<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F119<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F119<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F119<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F119<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F119*BT119+BU119","v":4.1591183333333337},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.0360978972762869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F136<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F136<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F136<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F136<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F136<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F136<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F136<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F136<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F136<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F136<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F136<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F136<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F136<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F136<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F136<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F136*BT136+BU136","v":4.3959033333333339},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9264236383018556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F142<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F142<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F142<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F142<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F142<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F142<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F142<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F142<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F142<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F142<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F142<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F142<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F142<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F142<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F142<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F142*BT142+BU142","v":4.1824633333333336},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.0247331340677035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F152<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F152<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F152<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F152<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F152<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F152<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F152<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F152<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F152<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F152<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F152<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F152<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F152<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F152<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F152<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F152*BT152+BU152","v":4.5754375000000005},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8508333013014064},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F169<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F169<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F169<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F169<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F169<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F169<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F169<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F169<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F169<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F169<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F169<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F169<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F169<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F169<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F169<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F169*BT169+BU169","v":4.7955475000000014},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.765882225756966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F175<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F175<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F175<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F175<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F175<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F175<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F175<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F175<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F175<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F175<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F175<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F175<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F175<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F175<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F175<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F175*BT175+BU175","v":4.3714466666666674},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9372012834095931},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F185<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F185<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F185<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F185<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F185<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F185<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F185<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F185<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F185<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F185<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F185<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F185<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F185<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F185<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F185<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F185*BT185+BU185","v":5.0195483333333337},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.6870785040134597},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F201<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F201<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F201<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F201<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F201<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F201<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F201<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F201<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F201<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F201<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F201<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F201<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F201<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F201<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F201<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F201*BT201+BU201","v":4.8744758333333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7372887634632692},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F211<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F211<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F211<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F211<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F211<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F211<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F211<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.19779999999999989},{"$f":"IF(Bilans!F211<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F211<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F211<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F211<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F211<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F211<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F211<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F211<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":1.078000000000003},{"$f":"Bilans!F211*BT211+BU211","v":5.3809741666666673},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5737618934285142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F217<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F217<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F217<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F217<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F217<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F217<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F217<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F217<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F217<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F217<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F217<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F217<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F217<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F217<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F217<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F217*BT217+BU217","v":4.583219166666666},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8476908445952032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F234<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F234<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F234<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F234<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F234<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F234<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F234<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.19779999999999989},{"$f":"IF(Bilans!F234<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F234<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F234<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F234<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F234<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F234<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F234<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F234<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":1.078000000000003},{"$f":"Bilans!F234*BT234+BU234","v":5.9133858333333347},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4320682484960894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F244<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F244<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F244<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F244<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F244<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F244<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F244<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F244<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F244<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F244<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F244<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F244<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F244<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F244<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F244<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F244*BT244+BU244","v":4.2247066666666671},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.0044875919645517},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"R250*Bilans!F250+S250","v":9.2944999999999993},0.13106194485374034,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.2181552464430896},null,8.07634475355691,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22500000000000001},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC250*Bilans!F250+AD250","v":5.5237500000000006},5.3153066037735854,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"AJ250*Bilans!F250+AK250","v":9.2944999999999993},0.13106194485374034,1.2181552464430896,null,{"$f":"AL250-AN250","v":8.07634475355691},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22500000000000001},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU250*Bilans!F250+AV250","v":5.5237500000000006},5.3153066037735854,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"BB250*Bilans!F250+BC250","v":9.2944999999999993},0.13106194485374034,1.2181552464430896,null,{"$f":"BD250-BF250","v":8.07634475355691},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W250<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W250<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W250<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W250<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W250<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM250*Bilans!F250+BN250","v":4.1418333333333335},3.9855377358490567,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F250<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F250<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F250<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F250<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F250*BT250+BU250","v":3.9690233333333333},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.1336161019520139},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.8500000000000014},{"$f":"CC250*Bilans!F250+CD250","v":9.0103833333333334},0.13519460841766884,1.2181552464430896,null,{"$f":"CE250-CG250","v":7.792228086890244},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.5099999999999998},{"$f":"CN250*Bilans!F250+CO250","v":4.2764500000000005},4.1150745283018875,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A06'!$C$39+'151.A06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W260<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W260<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W260<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W260<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W260<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.0822083333333334},2.0036344339622643,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F260<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F260<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F260<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F260<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F260*BT260+BU260","v":4.8911508333333344},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.7313659671484787},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"R277*Bilans!F277+S277","v":9.963874999999998},8.7434575327659858E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A06'!$C$39+'151.A06'!$C$40)","v":0.87118717924288669},null,9.0926878207571118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22500000000000001},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC277*Bilans!F277+AD277","v":6.0815625000000004},5.8520695754716989,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"AJ277*Bilans!F277+AK277","v":9.963874999999998},8.7434575327659858E-2,0.87118717924288669,null,9.0926878207571118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22500000000000001},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU277*Bilans!F277+AV277","v":6.0815625000000004},5.8520695754716989,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"BB277*Bilans!F277+BC277","v":9.963874999999998},8.7434575327659858E-2,0.87118717924288669,null,9.0926878207571118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W277<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W277<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W277<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W277<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W277<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM277*Bilans!F277+BN277","v":4.4145416666666666},4.2479551886792448,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F277<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F277<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F277<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F277<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F277*BT277+BU277","v":4.2997441666666667},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9695060368180639},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.8500000000000014},{"$f":"CC277*Bilans!F277+CD277","v":9.6624041666666667},9.0162568675020413E-2,0.87118717924288669,null,8.7912169874237804,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.5099999999999998},{"$f":"CN277*Bilans!F277+CO277","v":4.6408874999999998},4.4657596698113204,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"R286*Bilans!F286+S286","v":9.3777499999999989},0.12529689055438048,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.1750029153963415},null,8.2027470846036579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22500000000000001},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC286*Bilans!F286+AD286","v":5.5931250000000006},5.3820636792452836,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"AJ286*Bilans!F286+AK286","v":9.3777499999999989},0.12529689055438048,1.1750029153963415,null,8.2027470846036579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22500000000000001},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU286*Bilans!F286+AV286","v":5.5931250000000006},5.3820636792452836,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"BB286*Bilans!F286+BC286","v":9.3777499999999989},0.12529689055438048,1.1750029153963415,null,8.2027470846036579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W286<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W286<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W286<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W286<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W286<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM286*Bilans!F286+BN286","v":4.1757499999999999},4.0181745283018868,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F286<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F286<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F286<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F286<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F286*BT286+BU286","v":4.0101550000000001},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1117318639861193},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.8500000000000014},{"$f":"CC286*Bilans!F286+CD286","v":9.0914750000000009},0.12924227536195626,1.1750029153963415,null,7.9164720846036598,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.5099999999999998},{"$f":"CN286*Bilans!F286+CO286","v":4.3217750000000006},4.1586891509433972,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.91666666666666663},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.41666666666666607},{"$f":"R292*Bilans!F292+S292","v":7.8104166666666686},0.21046856153510848,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.6438471608231706},null,6.1665695058434977,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.5033333333333339},{"$f":"AC292*Bilans!F292+AD292","v":5.011916666666667},4.8227877358490572,157.35650669765306,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.0507320317470992},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":4.1800000000000006},{"$f":"AJ292*Bilans!F292+AK292","v":8.0392500000000009},0.20447767650255563,1.6438471608231706,null,6.3954028391768301,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.813333333333333},{"$f":"AU292*Bilans!F292+AV292","v":3.8604166666666666},3.7147405660377357,121.20346794753797,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.452135490239955},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.91666666666666663},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.41666666666666607},{"$f":"BB292*Bilans!F292+BC292","v":7.8104166666666686},0.21046856153510848,1.6438471608231706,null,6.1665695058434977,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W292<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W292<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W292<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W292<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W292<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.5033333333333339},{"$f":"BM292*Bilans!F292+BN292","v":5.4905833333333334},5.2833915094339625,172.38495181132078,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.3488727151845712},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F292<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F292<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F292<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F292<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.6399999999999988},{"$f":"Bilans!F292*BT292+BU292","v":3.5913500000000003},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.3579913105164509},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.1800000000000006},{"$f":"CC292*Bilans!F292+CD292","v":8.0392500000000009},0.20447767650255563,1.6438471608231706,null,6.3954028391768301,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.813333333333333},{"$f":"CN292*Bilans!F292+CO292","v":3.8604166666666666},3.7147405660377357,121.20346794753797,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":10.452135490239955}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.91666666666666663},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.41666666666666607},{"$f":"R309*Bilans!F309+S309","v":6.4124999999999996},0.28963372438548951,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.8572762576219515},null,4.5552237423780486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.5033333333333339},{"$f":"AC309*Bilans!F309+AD309","v":4.9255000000000004},4.7396320754716985,178.16762494983897,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.4381416768385531},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":4.1800000000000006},{"$f":"AJ309*Bilans!F309+AK309","v":7.3834999999999997},0.25154415353449605,1.8572762576219515,null,5.5262237423780487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.813333333333333},{"$f":"AU309*Bilans!F309+AV309","v":3.6824999999999997},3.5435377358490565,133.20521345605155,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.623914957031447},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.91666666666666663},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.41666666666666607},{"$f":"BB309*Bilans!F309+BC309","v":6.4124999999999996},0.28963372438548951,1.8572762576219515,null,4.5552237423780486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W309<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W309<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W309<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W309<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W309<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.5033333333333339},{"$f":"BM309*Bilans!F309+BN309","v":5.3228333333333335},5.1219716981132075,192.54016302991261,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.7336130812415007},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F309<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F309<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F309<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F309<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.6399999999999988},{"$f":"Bilans!F309*BT309+BU309","v":3.4297},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.4691291054678994},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.1800000000000006},{"$f":"CC309*Bilans!F309+CD309","v":7.3834999999999997},0.25154415353449605,1.8572762576219515,null,5.5262237423780487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.813333333333333},{"$f":"CN309*Bilans!F309+CO309","v":3.6824999999999997},3.5435377358490565,133.20521345605155,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":12.623914957031447}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.91666666666666663},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.41666666666666607},{"$f":"R315*Bilans!F315+S315","v":8.7041666666666639},0.17318056398790424,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.5073924923780493},null,7.1967741742886151,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.5033333333333339},{"$f":"AC315*Bilans!F315+AD315","v":5.067166666666667},4.8759528301886794,143.61845532259554,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.1884990810438341},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":4.1800000000000006},{"$f":"AJ315*Bilans!F315+AK315","v":8.4585000000000008},0.1782103791899331,1.5073924923780493,null,6.951107507621952,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.813333333333333},{"$f":"AU315*Bilans!F315+AV315","v":3.9741666666666662},3.8241981132075469,112.63961014265995,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.1655247456899005},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.91666666666666663},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.41666666666666607},{"$f":"BB315*Bilans!F315+BC315","v":8.7041666666666639},0.17318056398790424,1.5073924923780493,null,7.1967741742886151,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W315<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W315<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W315<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W315<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W315<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.5033333333333339},{"$f":"BM315*Bilans!F315+BN315","v":5.597833333333333},5.3865943396226417,158.65911452554079,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.5070395558095591},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F315<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F315<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F315<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F315<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.6399999999999988},{"$f":"Bilans!F315*BT315+BU315","v":3.6947000000000001},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2920323958706406},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.1800000000000006},{"$f":"CC315*Bilans!F315+CD315","v":8.4585000000000008},0.1782103791899331,1.5073924923780493,null,6.951107507621952,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.813333333333333},{"$f":"CN315*Bilans!F315+CO315","v":3.9741666666666662},3.8241981132075469,112.63961014265995,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":9.1655247456899005}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R325*Bilans!F325+S325","v":5.9870749999999999},0.37108914003655374,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.2217385130843499},null,3.76533648691565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":4.4260833333333327},4.2590613207547161,196.20061967004145,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.871215158844494},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ325*Bilans!F325+AK325","v":6.6385333333333332},0.33467309743382323,2.2217385130843499,null,4.4167948202489828,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":9.7999999999999948E-2},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.4188916666666667},3.2898768867924528,151.5535549303728,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.663023122301027},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB325*Bilans!F325+BC325","v":5.9870749999999999},0.37108914003655374,2.2217385130843499,null,3.76533648691565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W325<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W325<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W325<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W325<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W325<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.8930416666666661},3.7461344339622635,172.57180443235163,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.633563103650907},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F325<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F325<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F325<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F325<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7071999999999998},{"$f":"Bilans!F325*BT325+BU325","v":3.174338333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.6677597671609008},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC325*Bilans!F325+CD325","v":6.634383333333334},0.33488244520355065,2.2217385130843499,null,4.4126448202489836,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7071999999999998},{"$f":"CN325*Bilans!F325+CO325","v":3.174338333333333},3.0545519811320752,140.71292859579387,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":17.946754539704799}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R342*Bilans!F342+S342","v":5.9341111111111111},0.45645590985149936,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.708660086382114},null,3.2254510247289971,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC342*Bilans!F342+AD342","v":3.7303333333333333},3.7303333333333333,214.08401196747965,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":18.307789665475958},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ342*Bilans!F342+AK342","v":5.8635555555555561},0.46194839644961389,2.708660086382114,null,3.1548954691734421,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU342*Bilans!F342+AV342","v":3.0865185185185187},3.0865185185185187,177.13544833965673,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":22.126599156631862},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB342*Bilans!F342+BC342","v":5.9341111111111111},0.45645590985149936,2.708660086382114,null,3.2254510247289971,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W342<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W342<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W342<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W342<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W342<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM342*Bilans!F342+BN342","v":3.7303333333333333},3.7303333333333333,214.08401196747965,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":18.307789665475958},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F342<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F342<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F342<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F342<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F342*BT342+BU342","v":2.8555259259259258},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.9656085473212164},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC342*Bilans!F342+CD342","v":5.8766666666666669},0.46091776852786964,2.708660086382114,null,3.168006580284553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN342*Bilans!F342+CO342","v":2.8555259259259258},2.8555259259259258,163.87877218283649,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":23.9164902789792}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R352*Bilans!F352+S352","v":5.8356527777777778},0.50582675420087031,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.9518293032266261},null,2.8838234745511517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC352*Bilans!F352+AD352","v":3.5392083333333333},3.4724308176100633,218.91931620279189,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":21.605476081808728},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ352*Bilans!F352+AK352","v":5.7361388888888891},0.51460213227131357,2.9518293032266261,null,2.7843095856622631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU352*Bilans!F352+AV352","v":2.9397962962962962},2.8843284416491968,181.84241625429942,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":26.010741319290574},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB352*Bilans!F352+BC352","v":5.8356527777777778},0.50582675420087031,2.9518293032266261,null,2.8838234745511517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W352<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W352<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W352<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W352<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W352<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM352*Bilans!F352+BN352","v":3.5392083333333333},3.4724308176100633,218.91931620279189,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":21.605476081808728},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F352<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F352<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F352<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F352<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F352*BT352+BU352","v":2.7335148148148147},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.0979792196944635},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC352*Bilans!F352+CD352","v":5.7029166666666669},0.51759993627119916,2.9518293032266261,null,2.7510873634400408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN352*Bilans!F352+CO352","v":2.7335148148148147},2.6819390635918938,169.08278285100306,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":27.973611329979853}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R358*Bilans!F358+S358","v":5.9461527777777778},0.45052995885813074,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.6789199663363821},null,3.2672328114413958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC358*Bilans!F358+AD358","v":3.7537083333333334},3.7537083333333334,212.82940305284555,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":17.974529837567133},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ358*Bilans!F358+AK358","v":5.8791388888888889},0.45566536476954655,2.6789199663363821,null,3.2002189225525068,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU358*Bilans!F358+AV358","v":3.104462962962963},3.104462962962963,176.01820400903344,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":21.733595550654773},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB358*Bilans!F358+BC358","v":5.9461527777777778},0.45052995885813074,2.6789199663363821,null,3.2672328114413958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W358<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W358<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W358<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W358<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W358<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM358*Bilans!F358+BN358","v":3.7537083333333334},3.7537083333333334,212.82940305284555,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":17.974529837567133},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F358<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F358<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F358<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F358<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F358*BT358+BU358","v":2.8704481481481481},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.9501916272156223},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC358*Bilans!F358+CD358","v":5.8979166666666671},0.45421461810012831,2.6789199663363821,null,3.2189967003302851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN358*Bilans!F358+CO358","v":2.8704481481481481},2.8704481481481481,162.74992930045167,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":23.505438508810194}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R369*Bilans!F369+S369","v":5.9704249999999996},0.43717314805982516,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.6101094925050816},null,3.360315507494918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC369*Bilans!F369+AD369","v":3.8155833333333331},3.8155833333333331,210.23194113008134,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.18398066977154},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ369*Bilans!F369+AK369","v":5.9281333333333333},0.44029196810211452,2.6101094925050816,null,3.3180238408282516,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":9.7999999999999948E-2},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.1469416666666667},3.1469416666666667,173.39095949674802,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":20.835120948826752},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB369*Bilans!F369+BC369","v":5.9704249999999996},0.43717314805982516,2.6101094925050816,null,3.360315507494918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W369<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W369<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W369<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W369<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W369<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM369*Bilans!F369+BN369","v":3.587791666666666},3.587791666666666,197.68102032113822,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":18.275004887566158},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F369<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F369<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F369<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F369<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7071999999999998},{"$f":"Bilans!F369*BT369+BU369","v":2.9068283333333329},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.9132687320796689},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC369*Bilans!F369+CD369","v":5.9572833333333337},0.43813754465907245,2.6101094925050816,null,3.3471738408282521,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7071999999999998},{"$f":"CN369*Bilans!F369+CO369","v":2.9068283333333329},2.9068283333333329,160.16113649252034,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":22.556168691501377}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R370*Bilans!F370+S370","v":5.9020000000000001},0.4723766643799952,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.7879670731707318},null,3.1140329268292684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC370*Bilans!F370+AD370","v":3.6680000000000001},3.6680000000000001,217.27156448780491,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.217248184695588},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ370*Bilans!F370+AK370","v":5.8220000000000001},0.47886758384931838,2.7879670731707318,null,3.0340329268292683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU370*Bilans!F370+AV370","v":3.0386666666666664},3.0386666666666664,179.99341892682926,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":23.19730134098182},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":5.6666666666666643E-2},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB370*Bilans!F370+BC370","v":5.9020000000000001},0.4723766643799952,2.7879670731707318,null,3.1140329268292684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W370<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W370<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W370<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W370<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W370<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM370*Bilans!F370+BN370","v":3.6680000000000001},3.6680000000000001,217.27156448780491,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.217248184695588},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F370<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F370<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F370<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F370<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F370*BT370+BU370","v":2.8157333333333332},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.0075192109894129},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC370*Bilans!F370+CD370","v":5.82},0.47903214315648313,2.7879670731707318,null,3.0320329268292685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":7.0222222222222241E-2},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN370*Bilans!F370+CO370","v":2.8157333333333332},2.8157333333333332,166.78810973658537,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":25.033928286815783}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R371*Bilans!F371+S371","v":5.9734249999999998},0.42523891058417929,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.5401327394563009},null,3.4332922605436988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.22000000000000011},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC371*Bilans!F371+AD371","v":3.925583333333333},3.925583333333333,209.90457917886178,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.209158620204029},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ371*Bilans!F371+AK371","v":6.0561333333333334},0.41943144241479174,2.5401327394563009,null,3.5160005938770325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":9.7999999999999948E-2},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.1959416666666671},3.1959416666666671,170.88996300894311,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":19.909751041606178},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB371*Bilans!F371+BC371","v":5.9734249999999998},0.42523891058417929,2.5401327394563009,null,3.4332922605436988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W371<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W371<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W371<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W371<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W371<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM371*Bilans!F371+BN371","v":3.6427916666666662},3.6427916666666662,194.78344666260159,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.467483388929079},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F371<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F371<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F371<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F371<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7071999999999998},{"$f":"Bilans!F371*BT371+BU371","v":2.9550283333333329},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.8657498804658692},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC371*Bilans!F371+CD371","v":6.0792833333333345},0.41783424133704911,2.5401327394563009,null,3.5391505938770336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":9.6399999999999958E-2},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7071999999999998},{"$f":"CN371*Bilans!F371+CO371","v":2.9550283333333329},2.9550283333333329,158.00810379008129,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":21.532924814650716}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9796594723435215},{"$f":"SUM(AF7:AF372)/229","v":3.8219275912842252},{"$f":"SUM(AG7:AG372)/Z373","v":3.5685888340250269},{"$f":"SUM(AH7:AH372)","v":3846.8599835707387},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10841.826998834382},{"$f":"SUM(AS7:AS372)","v":6.5238772631836035},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3772762954067579},{"$f":"SUM(AX7:AX372)/229","v":3.231202833040383},{"$f":"SUM(AY7:AY372)/AR373","v":2.9135737948579767},{"$f":"SUM(AZ7:AZ372)","v":4728.6677040276836},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10821.197047397502},{"$f":"SUM(BK7:BK372)","v":27.153828700062768},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7173248689956315},{"$f":"SUM(BP7:BP372)/229","v":3.5729256010546235},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3724070250513298},{"$f":"SUM(BR7:BR372)","v":4306.6460398562576},null,null,null,{"$f":"SUM(BV7:BV372)","v":1336.6025610569343},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":901.28646474807692},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(CK7:CK372)","v":10847.173195532519},{"$f":"SUM(CL7:CL372)","v":27.153828700062768},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0165574004690274},{"$f":"SUM(CQ7:CQ372)/229","v":2.8805661710353108},{"$f":"SUM(CR7:CR372)/CK373","v":2.6792787007623637},{"$f":"SUM(CS7:CS372)","v":5205.1090801588398}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.6619248248135188},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"251.A08","index":49,"n_rows":67,"n_cols":23,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":4.49},{"$f":"E7*Dane!$E$26","v":5.17},{"$f":"F7*Dane!$E$26","v":6.47},{"$f":"G7*Dane!$E$26","v":6.79},{"$f":"H7*Dane!$E$26","v":8},{"$f":"I7*Dane!$E$26","v":10.210000000000001},{"$f":"S5*T3+S6","v":10.634},{"$f":"$S$5*U3+$S$6","v":11.27},{"$f":"J7*Dane!$E$26","v":12.33},{"$f":"K7*Dane!$E$26","v":12.31}]
[null,"Q",null,4.49,5.17,6.47,6.79,8,10.210000000000001,12.33,12.31,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.13599999999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.16249999999999998},{"$f":"(Q4-P4)/(Q3-P3)","v":3.555555555555559E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":0.24199999999999999},{"$f":"(S4-R4)/(S3-R3)","v":0.73666666666666691},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.21199999999999991},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-1.9999999999999575E-3}]
[null,"COP",null,2.11,2.31,2.7,3.7,4.9000000000000004,5.09,7.17,8.4,null,"b=",{"$f":"N4-N5*$N$3","v":7.2099999999999991},{"$f":"O4-O5*O3","v":7.6074999999999999},{"$f":"P4-P5*P3","v":6.7188888888888885},{"$f":"Q4-Q5*Q3","v":6.306},{"$f":"R4-R5*R3","v":2.8433333333333319},{"$f":"S4-S5*$S$3","v":8.0900000000000016},null,null,{"$f":"V4-V5*V3","v":12.37}]
[null,null,null,{"$f":"D5","v":4.49},5.17,6.47,6.79,8,10.210000000000001,12.33,12.31,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":4.49},5.17,6.47,6.79,8,10.210000000000001,{"$f":"T4","v":10.634},{"$f":"U4","v":11.27},{"$f":"V5*V3+V6","v":12.33},{"$f":"W4","v":12.31}]
[null,"Q",null,4.2300000000000004,4.9000000000000004,6.26,6.78,8.3699999999999992,9.9700000000000006,12.52,13.04,null,"COP",{"$f":"D6","v":2.11},2.31,2.7,3.7,4.9000000000000004,5.09,{"$f":"T3*S10+S11","v":5.5060000000000002},{"$f":"U3*S10+S11","v":6.13},{"$f":"J6","v":7.17},{"$f":"K6","v":8.4}]
[null,"COP",null,1.84,2.04,2.37,3.12,3.73,4.05,5.46,7.52,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":4.0000000000000036E-2},{"$f":"(P9-O9)/(P3-O3)","v":4.8750000000000016E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24000000000000005},{"$f":"(S9-R9)/(S3-R3)","v":6.3333333333333172E-2},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.20800000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.12300000000000004}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":2.9100000000000006},{"$f":"O9-O10*O3","v":3.0412500000000002},{"$f":"P9-P10*P3","v":3.4777777777777779},{"$f":"Q9-Q10*Q3","v":3.22},{"$f":"R9-R10*R3","v":4.4566666666666679},{"$f":"S9-S10*$S$3","v":3.01},null,null,{"$f":"V9-V10*V3","v":4.7099999999999991}]
[null,"Q",null,3.78,4.71,6.03,6.83,8.3800000000000008,9.94,11.5,13.07,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.7600000000000002},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.94},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.254},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.968},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.4940000000000002},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.7939999999999996},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.0759999999999996},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":6.9279999999999999},null,"COP=",{"$f":"N10*N3+N11","v":2.11},{"$f":"O10*O3+O11","v":2.31},2.7,3.7,4.9000000000000004,5.09,{"$f":"T9","v":5.5060000000000002},{"$f":"U9","v":6.13},7.17,{"$f":"W9","v":8.4}]
[null,"Qmax",null,{"$f":"D12","v":3.78},4.71,6.03,6.83,8.3800000000000008,9.94,11.5,13.07,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.64,1.79,2.08,2.74,3.14,3.41,4.5,6.04,null,"Q",{"$f":"D9*Dane!$E$26","v":4.2300000000000004},{"$f":"E9*Dane!$E$26","v":4.9000000000000004},{"$f":"F9*Dane!$E$26","v":6.26},{"$f":"G9*Dane!$E$26","v":6.78},{"$f":"H9*Dane!$E$26","v":8.3699999999999992},{"$f":"I9*Dane!$E$26","v":9.9700000000000006},{"$f":"S16*T14+S17","v":10.48},{"$f":"$S$16*U14+$S$17","v":11.245000000000001},{"$f":"J9*Dane!$E$26","v":12.52},{"$f":"K9*Dane!$E$26","v":13.04}]
[null,"Czynnik",null,null,null,"R290",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.13399999999999998},{"$f":"(P15-O15)/(P3-O3)","v":0.16999999999999993},{"$f":"(Q15-P15)/(Q3-P3)","v":5.7777777777777831E-2},{"$f":"(R15-Q15)/(R3-Q3)","v":0.31799999999999978},{"$f":"(S15-R15)/(S3-R3)","v":0.53333333333333377},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.25499999999999989},null,null,{"$f":"(W15-V15)/(W14-V14)","v":5.1999999999999956E-2}]
[null,"Napełnienie",null,null,null,2,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":6.91},{"$f":"O15-O16*O3","v":7.4499999999999993},{"$f":"P15-P16*P3","v":6.6644444444444444},{"$f":"Q15-Q16*Q3","v":6.144000000000001},{"$f":"R15-R16*R3","v":4.6366666666666632},{"$f":"S15-S16*$S$3","v":7.4200000000000017},null,null,{"$f":"V15-V16*V14","v":11.48}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,49,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,49,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":4.2300000000000004},{"$f":"O16*O14+O17","v":4.9000000000000004},6.26,6.78,8.3699999999999992,9.9700000000000006,{"$f":"T15","v":10.48},{"$f":"U15","v":11.245000000000001},12.52,{"$f":"W15","v":13.04}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,58,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.84},2.04,2.37,3.12,3.73,4.05,{"$f":"T14*S21+S22","v":4.3319999999999999},{"$f":"U14*S21+S22","v":4.7549999999999999},{"$f":"J10","v":5.46},{"$f":"K10","v":7.52}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":3.9999999999999994E-2},{"$f":"(P20-O20)/(P14-O14)","v":4.1250000000000009E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":8.3333333333333329E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12199999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.10666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14100000000000001},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.20599999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.6399999999999997},{"$f":"O20-O21*O14","v":2.6587500000000004},{"$f":"P20-P21*P14","v":2.9533333333333331},{"$f":"Q20-Q21*Q14","v":2.8760000000000003},{"$f":"R20-R21*R14","v":2.9833333333333334},{"$f":"S20-S21*$S$3","v":2.6399999999999997},null,null,{"$f":"V20-V21*V14","v":1.3400000000000007}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,7 | 4,9"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.8399999999999999},{"$f":"O21*O14+O22","v":2.04},2.37,3.12,3.7299999999999995,4.05,{"$f":"T20","v":4.3319999999999999},{"$f":"U20","v":4.7549999999999999},5.46,{"$f":"W20","v":7.52}]
[null,47851,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":12.49},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":3.78},{"$f":"E14*Dane!$E$26","v":4.71},{"$f":"F14*Dane!$E$26","v":6.03},{"$f":"G14*Dane!$E$26","v":6.83},{"$f":"H14*Dane!$E$26","v":8.3800000000000008},{"$f":"I14*Dane!$E$26","v":9.94},{"$f":"S27*T25+S28","v":10.251999999999999},{"$f":"S27*U25+S28","v":10.719999999999999},{"$f":"J14*Dane!$E$26","v":11.5},{"$f":"K14*Dane!$E$26","v":13.07}]
[null,{"$f":"D14+8","v":11.78},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.18600000000000003},{"$f":"(P26-O26)/(P3-O3)","v":0.16500000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":8.8888888888888865E-2},{"$f":"(R26-Q26)/(R3-Q3)","v":0.31000000000000016},{"$f":"(S26-R26)/(S3-R3)","v":0.51999999999999957},{"$f":"(V26-S26)/(V3-S3)","v":0.15600000000000006},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.15700000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.49},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":7.5},7.1850000000000005,6.652222222222222,6.21,4.7400000000000038,8.379999999999999,null,null,{"$f":"V26-V27*V25","v":8.36}]
[null,{"$f":"D9+8","v":12.23},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":3.7799999999999994},{"$f":"O27*O25+O28","v":4.71},6.03,6.83,8.3800000000000008,9.94,{"$f":"T26","v":10.251999999999999},{"$f":"U26","v":10.719999999999999},11.5,{"$f":"W26","v":13.07}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.7600000000000002},1.94,2.254,2.968,3.4940000000000002,3.7939999999999996,{"$f":"T25*S32+S33","v":4.0503999999999998},{"$f":"U25*S32+S33","v":4.4349999999999996},{"$f":"J13","v":5.0759999999999996},{"$f":"K13","v":6.9279999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":3.5999999999999942E-2},{"$f":"(P31-O31)/(P25-O25)","v":3.9250000000000007E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":7.9333333333333325E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10520000000000004},{"$f":"(S31-R31)/(S25-R25)","v":9.9999999999999797E-2},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.12820000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.18520000000000003}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.4799999999999991},{"$f":"O31-O32*O25","v":2.5287500000000001},{"$f":"P31-P32*P25","v":2.809333333333333},{"$f":"Q31-Q32*Q25","v":2.7576000000000001},{"$f":"R31-R32*R25","v":2.7940000000000014},{"$f":"S31-S32*$S$3","v":2.5119999999999996},null,null,{"$f":"V31-V32*V25","v":1.371999999999999}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.7600000000000002},{"$f":"O32*O25+O33","v":1.94},2.2539999999999996,2.968,3.4939999999999998,3.7939999999999996,{"$f":"T31","v":4.0503999999999998},{"$f":"U31","v":4.4349999999999996},5.0759999999999996,{"$f":"W31","v":6.9279999999999999}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-15.618827181805878},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-15.564607541473571},-21.759326697262264,-8.9174992965798818,6.4562220302304851E-2,-14.746465178024232,20.720666161998487,20.720666161998487,-68.646824497914281,20.720666161998487]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-15.618827181805878},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-15.618827181805878},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-15.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[null,null,null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.6237336814621406},{"$f":"E66*Dane!$E$26","v":3.17},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":4.5599999999999996},{"$f":"H66*Dane!$E$26","v":7.6},{"$f":"I66*Dane!$E$26","v":8.6999999999999993},{"$f":"I57*J52+I58","v":9.218},{"$f":"I57*K52+I58","v":9.9949999999999992},{"$f":"L66*Dane!$E$26","v":11.29},{"$f":"M66*Dane!$E$26","v":12.5}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,3.39,4.43]
[null,"Q",null,{"$f":"D54","v":2.6237336814621406},3.17,3.83,4.5599999999999996,7.6,8.6999999999999993,null,null,{"$f":"L54","v":11.29},{"$f":"M54","v":12.5}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.10925326370757187},{"$f":"(F54-E54)/(F52-E52)","v":8.2500000000000018E-2},8.1111111111111064E-2,0.60799999999999998,0.36666666666666653,{"$f":"(L54-I54)/(L52-I52)","v":0.25900000000000001}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.808798955613578},{"$f":"E54-E57*E52","v":4.4075000000000006},4.3977777777777778,3.3439999999999994,5.0333333333333341,6.1099999999999994]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.6237336814621406},{"$f":"E57*E52+E58","v":3.1700000000000004},3.83,4.5599999999999996,7.6,8.6999999999999993]
[null,"COP",null,{"$f":"D55","v":1.3986206896551725},{"$f":"E55","v":1.56},1.74,2.06,2.38,2.56,null,null,{"$f":"L55","v":3.39},{"$f":"M55","v":4.43}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":3.2275862068965509E-2},{"$f":"(F61-E61)/(F52-E52)","v":2.2499999999999992E-2},3.5555555555555562E-2,6.3999999999999974E-2,6.0000000000000053E-2,{"$f":"(L61-I61)/(L52-I52)","v":8.3000000000000004E-2}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0441379310344825},{"$f":"E61-E62*E52","v":1.8975},1.9888888888888889,1.9320000000000002,1.9599999999999995,1.73]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.3986206896551723},{"$f":"E62*E52+E63","v":1.56},1.74,2.06,2.38,2.56]
[null,"Q",null,{"$f":"E66/F66*E66","v":2.6237336814621406},3.17,3.83,4.5599999999999996,7.6,8.6999999999999993,null,null,11.29,12.5]
[null,null,null,"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-251-A04","index":50,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45","VTS70"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4831.7466080758741},null,null,"COP",{"$f":"K13","v":3.6567407848122069},{"$f":"L13","v":3.1136674698363445},{"$f":"M13","v":3.4204951083971751},{"$f":"N13","v":3.0948228631936652},null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU",null,null,null,null,null,null,null,null,"V70stC  /  V55stC"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99021142005462459},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.98365751092016018},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.98511895626070045},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.98532917604405845},null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.6567407848122069},null,null,"Udział 2ŹC",{"$f":"1-K3","v":9.7885799453754085E-3},{"$f":"1-L3","v":1.6342489079839817E-2},{"$f":"1-M3","v":1.4881043739299549E-2},{"$f":"1-N3","v":1.4670823955941548E-2}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.99021142005462459},null,null,"COP-Inst",{"$f":"K14","v":3.6666261282319335},{"$f":"L14","v":3.1302814730828117},{"$f":"M14","v":3.4356009427177168},{"$f":"N14","v":3.1097121248867396}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":9.7885799453754085E-3},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.6666261282319335},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R7*Bilans!F7+S7","v":4.4270333333333332},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.58049548444828358},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":1.8571604738313003},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC7*Bilans!F7+AD7","v":4.0788333333333329},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.0018742138364782},{"$f":"AF7*Z7","v":216.75165851695047},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":16.105808202001377},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ7*Bilans!F7+AK7","v":4.4316999999999993},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.57988421136404389},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":1.8618271404979665},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU7*Bilans!F7+AV7","v":3.3229999999999995},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.2603018867924529},{"$f":"AX7*AR7","v":176.58622022273357},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":19.769156591813612},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB7*Bilans!F7+BC7","v":4.4270333333333332},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.58049548444828358},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":1.8571604738313003},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W7<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W7<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W7<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W7<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W7<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM7*Bilans!F7+BN7","v":3.7696296296296294},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6985045422781275},{"$f":"BP7*BJ7","v":200.32038758228089},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":17.426886407684304},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F7<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F7<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F7<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F7<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.7735999999999992},{"$f":"Bilans!F7*BT7+BU7","v":3.0452799999999995},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.780818871507138},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC7*Bilans!F7+CD7","v":4.3759666666666659},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":0.58726975209333554},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"CE7-CG7","v":1.8060938071646331},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.7735999999999992},{"$f":"CN7*Bilans!F7+CO7","v":3.0452799999999995},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.9878218867924526},{"$f":"CQ7*CK7","v":161.82801225395306},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":21.572041767783794}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R8*Bilans!F8+S8","v":4.2663333333333338},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.70487402907811003},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":1.2591057672764232},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC8*Bilans!F8+AD8","v":3.7540740740740737},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.2582529699510827},{"$f":"AF8*Z8","v":209.61406248129398},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":23.496207929319265},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ8*Bilans!F8+AK8","v":4.1317407407407405},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.72783549471155184},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":1.1245131746838299},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU8*Bilans!F8+AV8","v":3.0832592592592589},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6760363382250167},{"$f":"AX8*AR8","v":172.1581637079988},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":28.60820242787576},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB8*Bilans!F8+BC8","v":4.2663333333333338},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.70487402907811003},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":1.2591057672764232},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W8<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W8<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W8<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W8<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W8<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM8*Bilans!F8+BN8","v":3.7540740740740737},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.2582529699510827},{"$f":"BP8*BJ8","v":209.61406248129398},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":23.496207929319265},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F8<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F8<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F8<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F8<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F8*BT8+BU8","v":2.8416888888888887},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.9800489864090722},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC8*Bilans!F8+CD8","v":4.0510000000000002},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":0.74234203062377446},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"CE8-CG8","v":1.0437724339430896},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN8*Bilans!F8+CO8","v":2.8416888888888887},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.4663714884696013},{"$f":"CQ8*CK8","v":158.66973867713861},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":31.040169587670881}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10720.921705478402},null,{"$f":"F9/F11","v":2979.4508040780793},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R9*Bilans!F9+S9","v":4.2109166666666669},0.74046207477805215,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.1180240917174795},null,1.0928925749491873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC9*Bilans!F9+AD9","v":3.6837037037037037},3.1971767994409501,213.92263177106236,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":24.904073452422512},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ9*Bilans!F9+AK9","v":4.0692870370370366},0.76623351052370126,3.1180240917174795,null,0.95126294531955713,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU9*Bilans!F9+AV9","v":3.0269629629629629},2.6271754018169111,175.78392167087659,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":30.307350547889865},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB9*Bilans!F9+BC9","v":4.2109166666666669},0.74046207477805215,3.1180240917174795,null,1.0928925749491873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W9<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W9<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W9<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W9<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W9<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM9*Bilans!F9+BN9","v":3.6837037037037037},3.1971767994409501,213.92263177106236,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":24.904073452422512},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F9<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F9<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F9<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F9<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F9*BT9+BU9","v":2.7952444444444442},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.029564054712341},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC9*Bilans!F9+CD9","v":3.9797500000000001},0.78347235170990126,3.1180240917174795,null,0.8617259082825206,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN9*Bilans!F9+CO9","v":2.7952444444444442},2.4260612159329136,162.32740092472258,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":32.819751344584496}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":127.42917061916286},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R10*Bilans!F10+S10","v":3.8565416666666672},0.99222024473646675,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.826538716336382},null,3.0002950330285216E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC10*Bilans!F10+AD10","v":3.2337037037037035},2.379517819706499,198.41951758040602,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":41.701668135128273},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ10*Bilans!F10+AK10","v":3.6699120370370375},1,3.826538716336382,null,-0.15662667929934448,4.0931685502270977E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":79.973291527089614},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":3.4131474973006375},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU10*Bilans!F10+AV10","v":2.666962962962963},1.9624821802935013,156.94615952133063,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":52.555444789307039},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB10*Bilans!F10+BC10","v":3.8565416666666672},0.99222024473646675,3.826538716336382,null,3.0002950330285216E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W10<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W10<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W10<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W10<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W10<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM10*Bilans!F10+BN10","v":3.2337037037037035},2.379517819706499,198.41951758040602,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":41.701668135128273},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F10<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F10<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F10<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F10<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F10*BT10+BU10","v":2.4982444444444445},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.389729180367071},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC10*Bilans!F10+CD10","v":3.5241250000000006},1,3.826538716336382,null,-0.30241371633638137,7.9030617159394467E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":83.307408407230866},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN10*Bilans!F10+CO10","v":2.4982444444444445},1.838330817610063,153.14657621024014,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":53.927081597580489}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.598287876008659},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R11*Bilans!F11+S11","v":3.904666666666667},0.9553493292370604,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.7303206808943088},null,0.17434598577235816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC11*Bilans!F11+AD11","v":3.2948148148148144},2.4244863731656183,196.74434902694691,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":39.829947467166988},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ11*Bilans!F11+AK11","v":3.7241481481481484},1,3.7303206808943088,null,-6.1725327461603641E-3,1.6546922568277851E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.014601628622927},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0.13427642015757932},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU11*Bilans!F11+AV11","v":2.715851851851852},1.998457023060797,161.90419959519417,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":48.400694211198036},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB11*Bilans!F11+BC11","v":3.904666666666667},0.9553493292370604,3.7303206808943088,null,0.17434598577235816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W11<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W11<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W11<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W11<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W11<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM11*Bilans!F11+BN11","v":3.2948148148148144},2.4244863731656183,196.74434902694691,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":39.829947467166988},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F11<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F11<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F11<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F11<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F11*BT11+BU11","v":2.5385777777777778},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.3358726162159611},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC11*Bilans!F11+CD11","v":3.5860000000000003},1,3.7303206808943088,null,-0.1443206808943085,3.8688545366482807E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":81.11018950341402},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN11*Bilans!F11+CO11","v":2.5385777777777778},1.868010062893082,151.51465019554223,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":51.670559718278774}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55","COP PC70",null,null,null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R12*Bilans!F12+S12","v":3.8384583333333335},1,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.8626933720782524},null,-2.4235038744918835E-2,6.2741295801793375E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":83.698767022797412},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0.52845248939772171},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC12*Bilans!F12+AD12","v":3.2107407407407402},2.362620545073375,197.74842656537106,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":42.786086361218658},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ12*Bilans!F12+AK12","v":3.6495324074074071},1,3.8626933720782524,null,-0.21316096467084522,5.5184542011979018E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":79.579178978472228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":4.6480405337229111},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU12*Bilans!F12+AV12","v":2.6485925925925926},1.9489643605870022,155.09698367381674,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":54.120678079148043},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB12*Bilans!F12+BF8","v":2.5256858993902438},1,3.8626933720782524,null,-1.3370074726880086,0.34613347317513216,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":55.073359486554772},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":29.153860025640363},null,{"$f":"IF(Bilans!W12<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W12<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W12<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W12<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W12<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W12<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM12*Bilans!F12+BN12","v":3.2107407407407402},2.362620545073375,130.11745060914598,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":62.432333202070353},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F12<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F12<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F12<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F12<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F12*BT12+BU12","v":2.4830888888888887},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.4104184231651127},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC12*Bilans!F12+CD12","v":3.5008750000000002},1,3.8626933720782524,null,-0.36181837207825218,9.3669969947312262E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":84.13354954224782},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":29.153860025640363},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN12*Bilans!F12+CO12","v":2.4830888888888887},1.8271786163522012,153.72702264140375,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":89.487366447538349}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10632.799201642127},null,{"$f":"F13/F15","v":3638.5300168054382},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.6567407848122069},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1136674698363445},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4204951083971751},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.0948228631936652},null,null,null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R13*Bilans!F13+S13","v":3.8620833333333335},0.9879276894000194,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.8154590637703252},null,4.6624269563008358E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC13*Bilans!F13+AD13","v":3.2407407407407405},2.3846960167714886,198.23687170833975,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":41.482540367729833},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ13*Bilans!F13+AK13","v":3.6761574074074077},1,3.8154590637703252,null,-0.13930165636291747,3.6509802368384907E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":80.093765141070278},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":3.0350153467346082},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU13*Bilans!F13+AV13","v":2.6725925925925926},1.9666247379454929,157.51437988162519,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":52.076217029271305},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB13*Bilans!F13+BC13","v":3.8620833333333335},0.9879276894000194,3.8154590637703252,null,4.6624269563008358E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W13<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W13<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W13<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W13<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W13<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM13*Bilans!F13+BN13","v":3.2407407407407405},2.3846960167714886,198.23687170833975,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":41.482540367729833},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F13<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F13<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F13<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F13<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F13*BT13+BU13","v":2.5028888888888887},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.3834390853773111},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC13*Bilans!F13+CD13","v":3.5312500000000004},1,3.8154590637703252,null,-0.28420906377032473,7.4488825334028785E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":83.05429166247086},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN13*Bilans!F13+CO13","v":2.5028888888888887},1.8417484276729561,152.96511108084681,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":53.663467601390906}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":215.55167445543634},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.6666261282319335},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.1302814730828117},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4356009427177168},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.1097121248867396},null,null,null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R14*Bilans!F14+S14","v":4.0639166666666666},0.83956604782472355,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.4119264545223578},null,0.65199021214430886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC14*Bilans!F14+AD14","v":3.4970370370370372},2.5732914046121595,189.76630765863888,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":34.102650181040126},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ14*Bilans!F14+AK14","v":3.9036203703703705},0.87404156418997236,3.4119264545223578,null,0.4916939158480127,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU14*Bilans!F14+AV14","v":2.8776296296296295},2.1175010482180294,156.15423681259909,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":41.443217541363893},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB14*Bilans!F14+BC14","v":4.0639166666666666},0.83956604782472355,3.4119264545223578,null,0.65199021214430886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W14<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W14<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W14<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W14<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W14<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM14*Bilans!F14+BN14","v":3.4970370370370372},2.5732914046121595,189.76630765863888,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":34.102650181040126},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F14<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F14<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F14<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F14<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F14*BT14+BU14","v":2.6720444444444444},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.169248217644804},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC14*Bilans!F14+CD14","v":3.7907500000000005},0.90006633371294786,3.4119264545223578,null,0.37882354547764274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN14*Bilans!F14+CO14","v":2.6720444444444444},1.9662213836477989,144.99818067458202,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":44.631829007249394}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9222788193396649},null,null,null,null,{"$f":"F11","v":3.598287876008659},{"$f":"F15","v":2.9222788193396649},{"$f":"F28","v":3.3041543049543471},null,null,null,null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R15*Bilans!F15+S15","v":3.8997083333333338},0.95910610090315795,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.7402340542428862},null,0.15947427909044753,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC15*Bilans!F15+AD15","v":3.2885185185185186},2.4198532494758913,196.92624094288493,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":40.019576986996526},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ15*Bilans!F15+AK15","v":3.7185601851851855},1,3.7402340542428862,null,-2.1673869057700745E-2,5.7947895087244912E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":80.907838055998255},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0.47157657814809156},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU15*Bilans!F15+AV15","v":2.7108148148148148},1.9947505241090149,161.39095236672981,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":48.828027607903948},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB15*Bilans!F15+BC15","v":3.8997083333333338},0.95910610090315795,3.7402340542428862,null,0.15947427909044753,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W15<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W15<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W15<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W15<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W15<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM15*Bilans!F15+BN15","v":3.2885185185185186},2.4198532494758913,196.92624094288493,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":40.019576986996526},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F15<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F15<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F15<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F15<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F15*BT15+BU15","v":2.5344222222222221},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.3413422667980122},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC15*Bilans!F15+CD15","v":3.5796250000000005},1,3.7402340542428862,null,-0.16060905424288574,4.2940910091092389E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":81.336473724055253},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN15*Bilans!F15+CO15","v":2.5344222222222221},1.8649522012578617,151.68863571422906,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":51.899669957408641}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.8983941748743822},{"$f":"F19","v":3.8983941748743822},{"$f":"F19","v":3.8983941748743822},null,null,null,null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R16*Bilans!F16+S16","v":4.2908333333333335},0.68943340584721635,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.9582438389227641},null,1.3325894944105694,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC16*Bilans!F16+AD16","v":3.7851851851851848},3.2852550663871414,207.60888943430317,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.890470489112285},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ16*Bilans!F16+AK16","v":4.1593518518518513},0.71122712006335242,2.9582438389227641,null,1.2011080129290872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU16*Bilans!F16+AV16","v":3.1081481481481479},2.6976380153738639,170.47493151983093,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":27.876621591840749},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB16*Bilans!F16+BC16","v":4.2908333333333335},0.68943340584721635,2.9582438389227641,null,1.3325894944105694,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W16<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W16<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W16<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W16<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W16<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM16*Bilans!F16+BN16","v":3.7851851851851848},3.2852550663871414,207.60888943430317,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.890470489112285},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F16<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F16<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F16<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F16<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F16*BT16+BU16","v":2.862222222222222},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.9586703741152682},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC16*Bilans!F16+CD16","v":4.0825000000000005},0.72461575968714365,2.9582438389227641,null,1.1242561610772364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN16*Bilans!F16+CO16","v":2.862222222222222},2.4841928721173998,156.98644790100732,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":30.271817856978203}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":665.21128896286109},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R17*Bilans!F17+S17","v":4.2529166666666667},0.71340499376324706,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.0340519880589429},null,1.2188646786077237,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC17*Bilans!F17+AD17","v":3.7370370370370369},3.2434661076170506,210.68606527926914,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":23.832195098829523},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ17*Bilans!F17+AK17","v":4.1166203703703701},0.73702496589112754,3.0340519880589429,null,1.0825683823114272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU17*Bilans!F17+AV17","v":3.0696296296296293},2.6642068483577912,173.05907919074158,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":29.013857208879088},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB17*Bilans!F17+BC17","v":4.2529166666666667},0.71340499376324706,3.0340519880589429,null,1.2188646786077237,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W17<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W17<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W17<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W17<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W17<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM17*Bilans!F17+BN17","v":3.7370370370370369},3.2434661076170506,210.68606527926914,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":23.832195098829523},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F17<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F17<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F17<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F17<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F17*BT17+BU17","v":2.8304444444444439},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":2.9918877615297683},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC17*Bilans!F17+CD17","v":4.0337500000000004},0.7521665913997998,3.0340519880589429,null,0.99969801194105745,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN17*Bilans!F17+CO17","v":2.8304444444444439},2.4566121593291399,159.57433578565218,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":31.465657604772172}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4831.7466080758741},null,null,null,null,null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R18*Bilans!F18+S18","v":4.2403750000000002},0.72142840933520169,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.0591269912347561},null,1.1812480087652442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC18*Bilans!F18+AD18","v":3.721111111111111},3.2296436058700206,211.67147210308329,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":24.149052252504429},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ18*Bilans!F18+AK18","v":4.1024861111111113},0.74567637973214895,3.0591269912347561,null,1.0433591198763552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU18*Bilans!F18+AV18","v":3.0568888888888885},2.6531488469601672,173.88789311734928,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":29.396327418449172},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB18*Bilans!F18+BC18","v":4.2403750000000002},0.72142840933520169,3.0591269912347561,null,1.1812480087652442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W18<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W18<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W18<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W18<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W18<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM18*Bilans!F18+BN18","v":3.721111111111111},3.2296436058700206,211.67147210308329,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":24.149052252504429},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F18<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F18<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F18<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F18<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F18*BT18+BU18","v":2.8199333333333332},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.0030398211624116},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC18*Bilans!F18+CD18","v":4.0176249999999998},0.76142671136175133,3.0591269912347561,null,0.95849800876524371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN18*Bilans!F18+CO18","v":2.8199333333333332},2.4474893081761002,160.40892681675103,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":31.86646492574188}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.8983941748743822},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5190.2376031440017},null,null,null,null,null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R19*Bilans!F19+S19","v":4.2071250000000004},0.74293131452740224,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.1256049066310974},null,1.0815200933689031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC19*Bilans!F19+AD19","v":3.6788888888888889},3.1929979035639411,214.2059246264765,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":25.002369734485107},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ19*Bilans!F19+AK19","v":4.0650138888888891},0.7689038689817207,3.1256049066310974,null,0.93940898225779179,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU19*Bilans!F19+AV19","v":3.0231111111111111},2.6238322851153035,176.02279665470166,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":30.425921122787489},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB19*Bilans!F19+BC19","v":4.2071250000000004},0.74293131452740224,3.1256049066310974,null,1.0815200933689031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W19<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W19<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W19<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W19<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W19<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM19*Bilans!F19+BN19","v":3.6788888888888889},3.1929979035639411,214.2059246264765,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":25.002369734485107},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F19<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F19<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F19<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F19<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F19*BT19+BU19","v":2.7920666666666665},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.0330121390451241},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC19*Bilans!F19+CD19","v":3.9748750000000004},0.78634042746780641,3.1256049066310974,null,0.84927009336890302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN19*Bilans!F19+CO19","v":2.7920666666666665},2.4233031446540876,162.57006939199266,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":32.943676205948684}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5806.1535087495813},null,null,null,null,null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R20*Bilans!F20+S20","v":3.9924583333333334},0.8903776475221703,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.5547956586636182},null,0.4376626746697152,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC20*Bilans!F20+AD20","v":3.4062962962962962},2.5065199161425578,193.17003151199063,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":36.588482075789052},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ20*Bilans!F20+AK20","v":3.8230879629629628},0.92982314116272302,3.5547956586636182,null,0.26829230429934459,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU20*Bilans!F20+AV20","v":2.805037037037037},2.0640838574423483,159.0728009850182,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":44.431217604710028},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB20*Bilans!F20+BC20","v":3.9924583333333334},0.8903776475221703,3.5547956586636182,null,0.4376626746697152,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W20<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W20<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W20<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W20<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W20<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM20*Bilans!F20+BN20","v":3.4062962962962962},2.5065199161425578,193.17003151199063,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":36.588482075789052},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F20<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F20<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F20<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F20<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F20*BT20+BU20","v":2.6121555555555553},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.2419095696704003},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC20*Bilans!F20+CD20","v":3.6988750000000001},0.96104779390047468,3.5547956586636182,null,0.14407934133638189,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN20*Bilans!F20+CO20","v":2.6121555555555553},1.9221522012578616,148.13455057610065,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":47.712017271252058}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.5562500000000004},{"$f":"R21*Bilans!F21+S21","v":3.7625625},1,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.9705741996951218},null,-0.20801169969512179,5.2388316962089225E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":82.192046939976251},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":4.5439530600237719},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC21*Bilans!F21+AD21","v":3.1480000000000001},2.3164528301886795,190.39399975310877,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":47.630713391943893},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125000000000001},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1987500000000004},{"$f":"AJ21*Bilans!F21+AK21","v":3.4241875000000004},1,3.9705741996951218,null,-0.54638669969512144,0.13760898857829565,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":74.800346766672959},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":11.935653233327054},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":5.5250000000000021E-2},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.8627500000000001},{"$f":"AU21*Bilans!F21+AV21","v":2.4400874999999997},1.7955360849056603,134.30672178301774,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":63.777709591626255},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB21*Bilans!F21+BC21","v":3.5749999999999993},1,3.9705741996951218,null,-0.39557419969512253,9.9626446906721067E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":78.094800501098661},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":8.6411994989013596},null,{"$f":"IF(Bilans!W21<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W21<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W21<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W21<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W21<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W21<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM21*Bilans!F21+BN21","v":2.3712500000000007},1.7448820754716987,136.26621758190529,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":63.543252780920255},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F21<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F21<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.5250000000000021E-2},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F21<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F21<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8627500000000001},{"$f":"Bilans!F21*BT21+BU21","v":2.4400874999999997},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.4705198453019643},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":9.375E-2},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC21*Bilans!F21+CD21","v":3.1690624999999999},1,3.9705741996951218,null,-0.80151169969512193,0.20186291941267978,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":86.534137080587342},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":8.6411994989013596},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":2.3749999999999993E-2},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN21*Bilans!F21+CO21","v":1.6845625},1.2395837264150944,107.26630810446906,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":93.355772658026396}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R22*Bilans!F22+S22","v":4.3599583333333332},0.64680428941058454,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.8200397516514228},null,1.5399185816819103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC22*Bilans!F22+AD22","v":3.8729629629629625},3.3614395527603067,201.61980026520769,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":21.233888360869056},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ22*Bilans!F22+AK22","v":4.2372546296296294},0.66553464404330998,2.8200397516514228,null,1.4172148779782066,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU22*Bilans!F22+AV22","v":3.1783703703703701},2.7585856044723962,165.4605028168601,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.874285749697925},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB22*Bilans!F22+BC22","v":4.3599583333333332},0.64680428941058454,2.8200397516514228,null,1.5399185816819103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W22<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W22<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W22<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W22<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W22<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM22*Bilans!F22+BN22","v":3.8729629629629625},3.3614395527603067,201.61980026520769,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":21.233888360869056},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F22<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F22<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F22<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F22<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F22*BT22+BU22","v":2.9201555555555552},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.8999729404525372},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC22*Bilans!F22+CD22","v":4.1713750000000003},0.67604560885833154,2.8200397516514228,null,1.3513352483485774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN22*Bilans!F22+CO22","v":2.9201555555555552},2.5344746331236894,152.01828302639464,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":28.162219997109201}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R23*Bilans!F23+S23","v":4.1435416666666667},0.78501185773113957,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.2527293413363823},null,0.89081232533028443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC23*Bilans!F23+AD23","v":3.5981481481481481},3.1229210342417888,218.73700611886622,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":26.689916755855783},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ23*Bilans!F23+AK23","v":3.9933564814814813},0.8145351802225439,3.2527293413363823,null,0.74062714014509901,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU23*Bilans!F23+AV23","v":2.9585185185185185},2.1770230607966461,152.48400499054051,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":38.286458209828808},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB23*Bilans!F23+BC23","v":4.1435416666666667},0.78501185773113957,3.2527293413363823,null,0.89081232533028443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W23<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W23<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W23<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W23<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W23<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM23*Bilans!F23+BN23","v":3.5981481481481481},3.1229210342417888,218.73700611886622,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":26.689916755855783},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F23<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F23<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F23<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F23<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F23*BT23+BU23","v":2.7387777777777775},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.0920259985074168},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC23*Bilans!F23+CD23","v":3.8931250000000004},0.835506011581026,3.2527293413363823,null,0.64039565866361814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN23*Bilans!F23+CO23","v":2.7387777777777775},2.0153270440251574,141.15842159533673,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":41.358300969628594}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.5562500000000004},{"$f":"R24*Bilans!F24+S24","v":3.8131406250000004},1,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.9023468654725608},null,-8.9206240472560427E-2,2.2859638967987501E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":83.202882091890814},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":1.9464837617677169},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC24*Bilans!F24+AD24","v":3.1870000000000003},2.3451509433962268,195.12331743108277,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":44.535956151313528},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125000000000001},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1987500000000004},{"$f":"AJ24*Bilans!F24+AK24","v":3.4735468750000003},1,3.9023468654725608,null,-0.42879999047256057,0.10988259251542325,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.792932782614287},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":9.3564330710442558},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":5.5250000000000021E-2},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.8627500000000001},{"$f":"AU24*Bilans!F24+AV24","v":2.4670218749999999},1.8153557193396228,137.59113401244244,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":60.817855937545197},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB24*Bilans!F24+BC24","v":3.6237499999999998},1,3.9023468654725608,null,-0.27859686547256102,7.1392132754150725E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":79.070371022702403},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":6.0789948309561392},null,{"$f":"IF(Bilans!W24<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W24<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W24<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W24<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W24<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W24<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM24*Bilans!F24+BN24","v":2.4145833333333342},1.776768867924529,140.48977360837944,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":60.191787618950912},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F24<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F24<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.5250000000000021E-2},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F24<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F24<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8627500000000001},{"$f":"Bilans!F24*BT24+BU24","v":2.4670218749999999},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.4326295112495733},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":9.375E-2},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC24*Bilans!F24+CD24","v":3.2147656250000001},1,3.9023468654725608,null,-0.68758124047256075,0.176196853887128,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":84.973168999771403},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":6.0789948309561392},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":2.3749999999999993E-2},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN24*Bilans!F24+CO24","v":1.696140625},1.248103478773585,106.05530783103043,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":88.251381678029404}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R25*Bilans!F25+S25","v":3.9510416666666668},0.92066897542327641,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.6376014831046746},null,0.31344018356199221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC25*Bilans!F25+AD25","v":3.3537037037037036},2.4678197064989518,194.93969959605258,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":38.090826665893132},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ25*Bilans!F25+AK25","v":3.7764120370370371},0.96324274137170873,3.6376014831046746,null,0.13881055393236252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU25*Bilans!F25+AV25","v":2.7629629629629631},2.0331236897274634,160.60189497366673,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":46.234910919525774},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB25*Bilans!F25+BC25","v":3.9510416666666668},0.92066897542327641,3.6376014831046746,null,0.31344018356199221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W25<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W25<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W25<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W25<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W25<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM25*Bilans!F25+BN25","v":3.3537037037037036},2.4678197064989518,194.93969959605258,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":38.090826665893132},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F25<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F25<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F25<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F25<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F25*BT25+BU25","v":2.5774444444444442},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.285569204518227},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC25*Bilans!F25+CD25","v":3.6456250000000003},0.9977991381737491,3.6376014831046746,null,8.0235168953257663E-3,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN25*Bilans!F25+CO25","v":2.5774444444444442},1.8966100628930818,149.81831733394694,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":49.562793387027384}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10652.449492786847},null,{"$f":"F26/F28","v":3223.9564226205321},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.5562500000000004},{"$f":"R26*Bilans!F26+S26","v":3.7902291666666668},1,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.9332532647357725},null,-0.14302409806910577,3.6362799047651412E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":82.745693184761748},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":3.1224043762138831},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.0000000000000016E-2},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC26*Bilans!F26+AD26","v":3.1693333333333333},2.3321509433962264,192.97544642281682,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":45.937360094161981},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125000000000001},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1987500000000004},{"$f":"AJ26*Bilans!F26+AK26","v":3.4511875000000005},1,3.9332532647357725,null,-0.48206576473577201,0.12256158764496854,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":75.343967195849402},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":10.524130365126224},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":5.5250000000000021E-2},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.8627500000000001},{"$f":"AU26*Bilans!F26+AV26","v":2.4548208333333332},1.8063775943396227,136.0996542112419,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":62.158587291912298},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB26*Bilans!F26+BC26","v":3.6016666666666661},1,3.9332532647357725,null,-0.3315865980691064,8.430339359074597E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":78.629125535404128},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":7.2389720255715027},null,{"$f":"IF(Bilans!W26<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W26<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W26<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W26<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W26<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W26<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM26*Bilans!F26+BN26","v":2.3949537037037043},1.7623244234800843,138.57002832792426,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":61.70826688211578},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F26<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F26<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.5250000000000021E-2},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F26<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F26<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8627500000000001},{"$f":"Bilans!F26*BT26+BU26","v":2.4548208333333332},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.4496904939185673},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":9.375E-2},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC26*Bilans!F26+CD26","v":3.1940624999999998},1,3.9332532647357725,null,-0.73919076473577272,0.18793368109882697,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":85.680163879876801},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":7.2389720255715027},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":2.3749999999999993E-2},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN26*Bilans!F26+CO26","v":1.6908958333333333},1.244244103773585,106.6070387178912,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":90.559225561091736}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":195.90138331071881},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R27*Bilans!F27+S27","v":3.9732083333333339},0.90437816781327773,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.5932828728404473},null,0.37992546049288656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC27*Bilans!F27+AD27","v":3.3818518518518519},2.48853249475891,194.01109174822315,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":37.280942983132938},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ27*Bilans!F27+AK27","v":3.8013935185185188},0.94525411676947968,3.5932828728404473,null,0.20811064567807147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU27*Bilans!F27+AV27","v":2.7854814814814812},2.0496939203354296,159.79833740226005,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":45.262776616714561},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB27*Bilans!F27+BC27","v":3.9732083333333339},0.90437816781327773,3.5932828728404473,null,0.37992546049288656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W27<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W27<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W27<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W27<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W27<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM27*Bilans!F27+BN27","v":3.3818518518518519},2.48853249475891,194.01109174822315,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":37.280942983132938},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F27<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F27<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F27<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F27<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F27*BT27+BU27","v":2.596022222222222},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.2620568578084979},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC27*Bilans!F27+CD27","v":3.6741250000000001},0.97799690343699441,3.5932828728404473,null,8.0842127159552746E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN27*Bilans!F27+CO27","v":2.596022222222222},1.9102805031446541,148.92938177057832,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":48.566081209569461}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3041543049543471},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R28*Bilans!F28+S28","v":4.2380416666666667},0.72292637710530805,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.0637921081046748},null,1.1742495585619919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC28*Bilans!F28+AD28","v":3.7181481481481478},3.2270719776380146,211.85302504201394,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":24.208301898523658},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ28*Bilans!F28+AK28","v":4.0998564814814813},0.74729252644413913,3.0637921081046748,null,1.0360643733768065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU28*Bilans!F28+AV28","v":3.0545185185185182},2.6510915443745628,174.04066820664383,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":29.467836691153238},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB28*Bilans!F28+BC28","v":4.2380416666666667},0.72292637710530805,3.0637921081046748,null,1.1742495585619919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W28<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W28<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W28<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W28<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W28<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM28*Bilans!F28+BN28","v":3.7181481481481478},3.2270719776380146,211.85302504201394,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":24.208301898523658},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F28<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F28<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F28<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F28<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F28*BT28+BU28","v":2.8179777777777772},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.0051238018283133},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC28*Bilans!F28+CD28","v":4.0146250000000006},0.76315773157011535,3.0637921081046748,null,0.95083289189532572,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN28*Bilans!F28+CO28","v":2.8179777777777772},2.4457920335429764,160.56302571502786,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":31.941363620258155}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R29*Bilans!F29+S29","v":4.044083333333333},0.49141331336832045,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.987316390370935},null,2.056766942962398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC29*Bilans!F29+AD29","v":4.9945833333333329},4.9945833333333329,202.85561117886181,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.676882313563274},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ29*Bilans!F29+AK29","v":5.3807499999999999},0.36933817597378338,1.987316390370935,null,3.3934336096290649,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU29*Bilans!F29+AV29","v":3.8224999999999998},3.6782547169811317,149.39276389783711,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.139926090169995},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB29*Bilans!F29+BC29","v":4.044083333333333},0.49141331336832045,1.987316390370935,null,2.056766942962398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W29<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W29<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W29<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W29<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W29<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM29*Bilans!F29+BN29","v":4.1396296296296295},4.1396296296296295,168.1315622402891,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.675439458644387},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F29<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F29<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F29<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F29<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.7735999999999992},{"$f":"Bilans!F29*BT29+BU29","v":3.5247999999999999},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.4025113745526716},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC29*Bilans!F29+CD29","v":5.2584166666666672},0.37793056662257679,1.987316390370935,null,3.2711002762957322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.7735999999999992},{"$f":"CN29*Bilans!F29+CO29","v":3.5247999999999999},3.3917886792452832,137.75791084031297,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":14.249707069812416}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":10845.115674635013},null,{"$f":"F30/F32","v":3736.2487134198327},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R30*Bilans!F30+S30","v":4.2771499999999998},0.54752937645038313,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.341865272484756},null,1.9352847275152438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC30*Bilans!F30+AD30","v":4.4372499999999997},4.3535283018867927,212.71424229912566,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.355519515038607},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ30*Bilans!F30+AK30","v":4.8031499999999996},0.48756863151988927,2.341865272484756,null,2.4612847275152436,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU30*Bilans!F30+AV30","v":3.5184999999999995},3.5184999999999995,171.91459653658535,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":16.525119282399306},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB30*Bilans!F30+BC30","v":4.2771499999999998},0.54752937645038313,2.341865272484756,null,1.9352847275152438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W30<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W30<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W30<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W30<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W30<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM30*Bilans!F30+BN30","v":3.9144444444444444},3.8405870020964366,187.65183030526157,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.139256619725959},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F30<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F30<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F30<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F30<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.7735999999999992},{"$f":"Bilans!F30*BT30+BU30","v":3.2329599999999994},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.6193865971194379},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC30*Bilans!F30+CD30","v":4.7213500000000002},0.49601602772189224,2.341865272484756,null,2.3794847275152442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.7735999999999992},{"$f":"CN30*Bilans!F30+CO30","v":3.2329599999999994},3.2329599999999994,157.96305642146339,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":17.984643235648434}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":195.90138331071881},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R31*Bilans!F31+S31","v":4.3749000000000002},0.56928521171076241,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.4905658727134146},null,1.8843341272865857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC31*Bilans!F31+AD31","v":4.2035},4.1241886792452833,215.77030922043261,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.095989802119247},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ31*Bilans!F31+AK31","v":4.5609000000000002},0.54606894970585074,2.4905658727134146,null,2.0703341272865856,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU31*Bilans!F31+AV31","v":3.3909999999999996},3.3270188679245281,174.06378460009205,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":18.713061967917504},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB31*Bilans!F31+BC31","v":4.3749000000000002},0.56928521171076241,2.4905658727134146,null,1.8843341272865857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W31<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W31<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W31<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W31<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W31<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM31*Bilans!F31+BN31","v":3.8200000000000003},3.7479245283018874,196.08482959963189,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.611516527017866},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F31<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F31<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F31<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F31<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.7735999999999992},{"$f":"Bilans!F31*BT31+BU31","v":3.1105599999999995},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.7224590083532405},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC31*Bilans!F31+CD31","v":4.4961000000000002},0.55393916343351224,2.4905658727134146,null,2.0055341272865856,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.7735999999999992},{"$f":"CN31*Bilans!F31+CO31","v":3.1105599999999995},3.0518701886792452,159.66848888990336,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":20.400182968085574}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R37*Bilans!F37+S37","v":4.2922916666666673},0.68851987944568804,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.955328140879065},null,1.3369635257876022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC37*Bilans!F37+AD37","v":3.7870370370370368},3.2868623340321448,207.48759404134918,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":22.854728524425248},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ37*Bilans!F37+AK37","v":4.1609953703703706},0.71024547682109318,2.955328140879065,null,1.2056672294913056,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU37*Bilans!F37+AV37","v":3.1096296296296293},2.6989238294898668,170.37318724412398,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":27.83344439759983},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB37*Bilans!F37+BC37","v":4.2922916666666673},0.68851987944568804,2.955328140879065,null,1.3369635257876022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W37<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W37<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W37<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W37<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W37<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM37*Bilans!F37+BN37","v":3.7870370370370368},3.2868623340321448,207.48759404134918,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":22.854728524425248},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F37<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F37<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F37<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F37<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F37*BT37+BU37","v":2.8634444444444442},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":2.9574075060032325},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC37*Bilans!F37+CD37","v":4.0843750000000005},0.72356924642792708,2.955328140879065,null,1.1290468591209355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN37*Bilans!F37+CO37","v":2.8634444444444442},2.4852536687631024,156.88497171754358,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":30.226430116830048}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R44*Bilans!F44+S44","v":4.237166666666667},0.72348854036051469,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.0655415269308945},null,1.1716251397357724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC44*Bilans!F44+AD44","v":3.7170370370370369},3.2261076170510128,211.92096353973852,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":24.230544868589732},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ44*Bilans!F44+AK44","v":4.0988703703703706},0.74789911608107151,3.0655415269308945,null,1.0333288434394761,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU44*Bilans!F44+AV44","v":3.0536296296296292},2.6503200559049609,174.09784378162973,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":29.494681290166721},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB44*Bilans!F44+BC44","v":4.237166666666667},0.72348854036051469,3.0655415269308945,null,1.1716251397357724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W44<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W44<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W44<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W44<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W44<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM44*Bilans!F44+BN44","v":3.7170370370370369},3.2261076170510128,211.92096353973852,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":24.230544868589732},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F44<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F44<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F44<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F44<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F44*BT44+BU44","v":2.817244444444444},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.0059060404654399},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC44*Bilans!F44+CD44","v":4.0135000000000005},0.76380753131453694,3.0655415269308945,null,0.94795847306910597,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN44*Bilans!F44+CO44","v":2.817244444444444},2.4451555555555551,160.62071785799458,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":31.969477438049072}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R61*Bilans!F61+S61","v":4.1633750000000003},0.77174788433472186,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.2130758479420729},null,0.95029915205792737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC61*Bilans!F61+AD61","v":3.6233333333333331},3.1447798742138358,217.36810532903814,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":26.155454938875621},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ61*Bilans!F61+AK61","v":4.0157083333333334},0.80012679737499348,3.2130758479420729,null,0.80263248539126053,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU61*Bilans!F61+AV61","v":2.9786666666666664},2.1918490566037736,151.50124830924989,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":37.526830620413499},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB61*Bilans!F61+BC61","v":4.1633750000000003},0.77174788433472186,3.2130758479420729,null,0.95029915205792737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W61<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W61<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W61<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W61<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W61<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM61*Bilans!F61+BN61","v":3.6233333333333331},3.1447798742138358,217.36810532903814,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":26.155454938875621},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F61<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F61<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F61<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F61<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F61*BT61+BU61","v":2.7553999999999998},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.0733730467530145},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC61*Bilans!F61+CD61","v":3.9186250000000005},0.81994981605590544,3.2130758479420729,null,0.70554915205792756,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN61*Bilans!F61+CO61","v":2.7553999999999998},2.027558490566038,140.1454362996779,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":40.567583463261833}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R71*Bilans!F71+S71","v":4.3170166666666665},0.55652131490350953,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.4025117917936991},null,1.9145048748729674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC71*Bilans!F71+AD71","v":4.3419166666666662},4.2599937106918242,214.15216968676182,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.042729308835122},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ71*Bilans!F71+AK71","v":4.7043499999999998},0.51070005246074357,2.4025117917936991,null,2.3018382082063007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU71*Bilans!F71+AV71","v":3.4664999999999999},3.4010943396226416,170.97483743028076,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":17.589026519982603},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB71*Bilans!F71+BC71","v":4.3170166666666665},0.55652131490350953,2.4025117917936991,null,1.9145048748729674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W71<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W71<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W71<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W71<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W71<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM71*Bilans!F71+BN71","v":3.8759259259259258},3.8027952480782674,191.16855764517399,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.731043780707424},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F71<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F71<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F71<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F71<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.7735999999999992},{"$f":"Bilans!F71*BT71+BU71","v":3.1830399999999996},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.6604667528599255},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC71*Bilans!F71+CD71","v":4.629483333333333},0.51895894613013671,2.4025117917936991,null,2.2269715415396338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.7735999999999992},{"$f":"CN71*Bilans!F71+CO71","v":3.1830399999999996},3.1229826415094339,156.99401313546252,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":19.155386181612453}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R77*Bilans!F77+S77","v":4.4278000000000004},0.58065837181433488,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.5710391387195122},null,1.8567608612804882,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC77*Bilans!F77+AD77","v":4.077},4.0000754716981133,216.7627239318914,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":16.121119242572966},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ77*Bilans!F77+AK77","v":4.4297999999999993},0.58039621172953915,2.5710391387195122,null,1.8587608612804871,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU77*Bilans!F77+AV77","v":3.3219999999999996},3.2593207547169811,176.62147875931893,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":19.785009979521369},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB77*Bilans!F77+BC77","v":4.4278000000000004},0.58065837181433488,2.5710391387195122,null,1.8567608612804882,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W77<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W77<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W77<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W77<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W77<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM77*Bilans!F77+BN77","v":3.7688888888888887},3.6977777777777781,200.38131512195125,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":17.43903975140713},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F77<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F77<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F77<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F77<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.7735999999999992},{"$f":"Bilans!F77*BT77+BU77","v":3.0443199999999995},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.7816957787037033},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC77*Bilans!F77+CD77","v":4.3742000000000001},0.58777356744536424,2.5710391387195122,null,1.8031608612804879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.7735999999999992},{"$f":"CN77*Bilans!F77+CO77","v":3.0443199999999995},2.9868799999999998,161.8580072897561,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":21.58964995531678}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R94*Bilans!F94+S94","v":4.3445},0.65621962272174794,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.8509461509146341},null,1.4935538490853659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC94*Bilans!F94+AD94","v":3.8533333333333331},3.34440251572327,203.00164358950758,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":21.597795895452563},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ94*Bilans!F94+AK94","v":4.2198333333333329},0.67560633932966574,2.8509461509146341,null,1.3688871824186988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU94*Bilans!F94+AV94","v":3.1626666666666665},2.744955974842767,166.61588186654393,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":26.314346601120533},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB94*Bilans!F94+BC94","v":4.3445},0.65621962272174794,2.8509461509146341,null,1.4935538490853659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W94<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W94<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W94<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W94<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W94<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM94*Bilans!F94+BN94","v":3.8533333333333331},3.34440251572327,203.00164358950758,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":21.597795895452563},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F94<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F94<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F94<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F94<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F94*BT94+BU94","v":2.9071999999999996},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.9128962895649617},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC94*Bilans!F94+CD94","v":4.1515000000000004},0.68672676163185209,2.8509461509146341,null,1.3005538490853663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN94*Bilans!F94+CO94","v":2.9071999999999996},2.5232301886792445,153.1573645960423,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":28.626687826939055}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"R104*Bilans!F104+S104","v":6.3794124999999999},0.22120758877654892,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.4111744569359759},null,4.9682380430640238,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.26500000000000001},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.8699999999999992},{"$f":"AC104*Bilans!F104+AD104","v":5.6889374999999998},5.4742606132075471,148.99228351691212,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.9164309422732346},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"AJ104*Bilans!F104+AK104","v":6.3794124999999999},0.22120758877654892,1.4111744569359759,null,4.9682380430640238,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.26500000000000001},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.8699999999999992},{"$f":"AU104*Bilans!F104+AV104","v":5.6889374999999998},5.4742606132075471,148.99228351691212,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.9164309422732346},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"BB104*Bilans!F104+BC104","v":6.3794124999999999},0.22120758877654892,1.4111744569359759,null,4.9682380430640238,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W104<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W104<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W104<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W104<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W104<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.8699999999999992},{"$f":"BM104*Bilans!F104+BN104","v":3.8155555555555543},3.6715723270440241,99.928736272434421,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.8213119593164517},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F104<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F104<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F104<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F104<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F104*BT104+BU104","v":4.0103899999999992},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.1116081211610984},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.0100000000000007},{"$f":"CC104*Bilans!F104+CD104","v":6.1055875000000004},0.23112836511408211,1.4111744569359759,null,4.6944130430640243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.5499999999999998},{"$f":"CN104*Bilans!F104+CO104","v":4.3583749999999997},4.1939080188679245,114.14508309733091,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":7.7226502661332592}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F116<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F116<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F116<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F116<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F116<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F116<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F116<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F116<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F116<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F116<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F116<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F116<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F116<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F116<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F116<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F116*BT116+BU116","v":3.9486499999999998},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.1446246420987567},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F119<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F119<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F119<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F119<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F119<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F119<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F119<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F119<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F119<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F119<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F119<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F119<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F119<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F119<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F119<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F119*BT119+BU119","v":4.4343799999999991},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.9097082552743017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F136<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F136<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F136<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F136<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F136<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F136<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F136<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F136<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F136<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F136<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F136<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F136<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F136<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F136<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F136<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F136*BT136+BU136","v":4.7027600000000005},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.8007238500419445},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F142<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F142<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F142<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F142<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F142<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F142<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F142<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F142<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F142<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F142<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F142<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F142<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F142<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F142<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F142<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F142*BT142+BU142","v":4.4608399999999993},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.8983805949155892},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F152<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F152<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F152<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F152<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F152<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F152<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F152<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F152<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F152<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F152<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F152<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F152<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F152<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F152<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F152<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F152*BT152+BU152","v":4.90625},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.7260376240556954},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F169<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F169<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F169<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F169<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F169<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F169<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F169<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F169<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F169<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F169<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F169<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F169<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F169<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F169<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F169<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F169*BT169+BU169","v":5.1557300000000001},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.6425165966843214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F175<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F175<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F175<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F175<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F175<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F175<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F175<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F175<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F175<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F175<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F175<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F175<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F175<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F175<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F175<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F175*BT175+BU175","v":4.675040000000001},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.8114009918681453},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F185<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F185<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F185<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F185<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F185<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F185<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F185<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F185<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F185<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F185<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F185<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F185<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F185<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F185<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F185<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F185*BT185+BU185","v":5.4096200000000003},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.5654282727850117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F201<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F201<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F201<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F201<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F201<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F201<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F201<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F201<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F201<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F201<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F201<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F201<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F201<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F201<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F201<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F201*BT201+BU201","v":5.24519},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.6145024475802128},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F211<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F211<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F211<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F211<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F211<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F211<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F211<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.22679999999999997},{"$f":"IF(Bilans!F211<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F211<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F211<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F211<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F211<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F211<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F211<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F211<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":0.89000000000000057},{"$f":"Bilans!F211*BT211+BU211","v":5.8238450000000004},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.4540861051458709},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F217<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F217<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F217<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F217<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F217<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F217<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F217<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F217<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F217<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F217<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F217<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F217<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F217<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F217<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F217<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F217*BT217+BU217","v":4.9150699999999992},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.7229402822387589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F234<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F234<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F234<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F234<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F234<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F234<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F234<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.22679999999999997},{"$f":"IF(Bilans!F234<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F234<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F234<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F234<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F234<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F234<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F234<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F234<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":0.89000000000000057},{"$f":"Bilans!F234*BT234+BU234","v":6.4343150000000007},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.3161264397256358},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F244<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F244<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F244<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F244<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F244<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F244<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F244<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F244<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F244<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F244<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F244<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F244<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F244<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F244<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F244<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F244*BT244+BU244","v":4.5087200000000003},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.8782208904130786},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"R250*Bilans!F250+S250","v":6.6593833333333334},0.18292313048651995,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.2181552464430896},null,5.4412280868902441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.26500000000000001},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.8699999999999992},{"$f":"AC250*Bilans!F250+AD250","v":6.0544166666666666},5.8259481132075468,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"AJ250*Bilans!F250+AK250","v":6.6593833333333334},0.18292313048651995,1.2181552464430896,null,{"$f":"AL250-AN250","v":5.4412280868902441},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.26500000000000001},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.8699999999999992},{"$f":"AU250*Bilans!F250+AV250","v":6.0544166666666666},5.8259481132075468,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"BB250*Bilans!F250+BC250","v":6.6593833333333334},0.18292313048651995,1.2181552464430896,null,{"$f":"BD250-BF250","v":5.4412280868902441},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W250<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W250<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W250<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W250<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W250<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.8699999999999992},{"$f":"BM250*Bilans!F250+BN250","v":3.9381481481481471},3.7895387840670849,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F250<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F250<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F250<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F250<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F250*BT250+BU250","v":4.2189199999999998},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.0072369452426821},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.0100000000000007},{"$f":"CC250*Bilans!F250+CD250","v":6.3772833333333345},0.19101476016847654,1.2181552464430896,null,{"$f":"CE250-CG250","v":5.1591280868902452},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.5499999999999998},{"$f":"CN250*Bilans!F250+CO250","v":4.5928333333333331},4.4195188679245279,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A04'!$C$39+'251.A04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W260<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W260<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W260<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W260<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W260<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.6825925925925924},1.6190985324947587,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F260<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F260<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F260<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F260<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F260*BT260+BU260","v":5.2640900000000013},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.6087057958779682},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"R277*Bilans!F277+S277","v":7.1626541666666661},0.12162909990785122,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A04'!$C$39+'251.A04'!$C$40)","v":0.87118717924288669},null,6.2914669874237799,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.26500000000000001},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.8699999999999992},{"$f":"AC277*Bilans!F277+AD277","v":6.7113958333333326},6.4581356132075465,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"AJ277*Bilans!F277+AK277","v":7.1626541666666661},0.12162909990785122,0.87118717924288669,null,6.2914669874237799,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.26500000000000001},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.8699999999999992},{"$f":"AU277*Bilans!F277+AV277","v":6.7113958333333326},6.4581356132075465,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"BB277*Bilans!F277+BC277","v":7.1626541666666661},0.12162909990785122,0.87118717924288669,null,6.2914669874237799,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W277<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W277<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W277<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W277<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W277<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.8699999999999992},{"$f":"BM277*Bilans!F277+BN277","v":4.1585185185185169},4.0015932914046104,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F277<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F277<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F277<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F277<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F277*BT277+BU277","v":4.5937699999999992},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.8434471236094225},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.0100000000000007},{"$f":"CC277*Bilans!F277+CD277","v":6.8656791666666663},0.12689016746843618,0.87118717924288669,null,5.9944919874237801,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.5499999999999998},{"$f":"CN277*Bilans!F277+CO277","v":5.0142916666666668},4.8250731132075471,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"R286*Bilans!F286+S286","v":6.7219750000000005},0.17480025072933794,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.1750029153963415},null,5.5469720846036594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.26500000000000001},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.8699999999999992},{"$f":"AC286*Bilans!F286+AD286","v":6.1361249999999998},5.9045731132075474,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"AJ286*Bilans!F286+AK286","v":6.7219750000000005},0.17480025072933794,1.1750029153963415,null,5.5469720846036594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.26500000000000001},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.8699999999999992},{"$f":"AU286*Bilans!F286+AV286","v":6.1361249999999998},5.9045731132075474,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"BB286*Bilans!F286+BC286","v":6.7219750000000005},0.17480025072933794,1.1750029153963415,null,5.5469720846036594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W286<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W286<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W286<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W286<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W286<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.8699999999999992},{"$f":"BM286*Bilans!F286+BN286","v":3.9655555555555546},3.8159119496855336,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F286<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F286<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F286<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F286<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F286*BT286+BU286","v":4.2655399999999997},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":1.9852989523069193},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.0100000000000007},{"$f":"CC286*Bilans!F286+CD286","v":6.4380250000000006},0.18250984042409613,1.1750029153963415,null,5.2630220846036586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.5499999999999998},{"$f":"CN286*Bilans!F286+CO286","v":4.6452500000000008},4.4699575471698125,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"R292*Bilans!F292+S292","v":5.4812500000000011},0.29990370094835489,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.6438471608231706},null,3.8374028391768302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"AC292*Bilans!F292+AD292","v":5.3765000000000001},5.1736132075471701,168.80313750759322,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.5048075976528388},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.16333333333333341},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.3466666666666658},{"$f":"AJ292*Bilans!F292+AK292","v":5.8125833333333334},0.28280836016513095,1.6438471608231706,null,4.1687361725101626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0166666666666666},{"$f":"AU292*Bilans!F292+AV292","v":4.1235833333333343},3.9679764150943404,129.46597311274741,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.7850812720604203},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB292*Bilans!F292+BC292","v":5.4812500000000011},0.29990370094835489,1.6438471608231706,null,3.8374028391768302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W292<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W292<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W292<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W292<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W292<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"BM292*Bilans!F292+BN292","v":4.9177777777777774},4.732201257861635,154.40087760699495,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":8.2048437062590249},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F292<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F292<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F292<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F292<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F292*BT292+BU292","v":3.7998833333333328},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.2285873933910052},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.16333333333333341},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.3466666666666658},{"$f":"CC292*Bilans!F292+CD292","v":5.8125833333333334},0.28280836016513095,1.6438471608231706,null,4.1687361725101626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":3.0166666666666666},{"$f":"CN292*Bilans!F292+CO292","v":4.1235833333333343},3.9679764150943404,129.46597311274741,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":9.7850812720604203}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"R309*Bilans!F309+S309","v":4.3374999999999995},0.42819049167076695,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.8572762576219515},null,2.480223742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"AC309*Bilans!F309+AD309","v":5.1630000000000003},5.1630000000000003,194.0824589268293,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.6642105412338264},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.16333333333333341},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.3466666666666658},{"$f":"AJ309*Bilans!F309+AK309","v":5.5634999999999994},0.33383234611700396,1.8572762576219515,null,3.706223742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0166666666666666},{"$f":"AU309*Bilans!F309+AV309","v":3.9355000000000002},3.7869905660377361,142.35685473354812,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.812366110854605},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB309*Bilans!F309+BC309","v":4.3374999999999995},0.42819049167076695,1.8572762576219515,null,2.480223742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W309<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W309<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W309<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W309<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W309<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"BM309*Bilans!F309+BN309","v":4.7822222222222219},4.7822222222222219,179.76863219512197,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":9.3540862272191525},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F309<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F309<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F309<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F309<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F309*BT309+BU309","v":3.6300999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.3328206090805366},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.16333333333333341},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.3466666666666658},{"$f":"CC309*Bilans!F309+CD309","v":5.5634999999999994},0.33383234611700396,1.8572762576219515,null,3.706223742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":3.0166666666666666},{"$f":"CN309*Bilans!F309+CO309","v":3.9355000000000002},3.7869905660377361,142.35685473354812,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":11.812366110854605}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"R315*Bilans!F315+S315","v":6.2124999999999986},0.24263863056387117,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.5073924923780493},null,4.7051075076219497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"AC315*Bilans!F315+AD315","v":5.5129999999999999},5.3049622641509435,156.25468753612523,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.6071690416886053},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.16333333333333341},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.3466666666666658},{"$f":"AJ315*Bilans!F315+AK315","v":5.9718333333333327},0.25241703983333696,1.5073924923780493,null,4.4644408409552838,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0166666666666666},{"$f":"AU315*Bilans!F315+AV315","v":4.2438333333333329},4.0836886792452827,120.28275919742295,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.5831181542228219},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB315*Bilans!F315+BC315","v":6.2124999999999986},0.24263863056387117,1.5073924923780493,null,4.7051075076219497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W315<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W315<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W315<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W315<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W315<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"BM315*Bilans!F315+BN315","v":5.0044444444444443},4.8155974842767293,141.84072246663604,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":7.2785947233895101},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F315<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F315<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F315<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F315<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F315*BT315+BU315","v":3.9084333333333325},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.1666922193095077},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.16333333333333341},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.3466666666666658},{"$f":"CC315*Bilans!F315+CD315","v":5.9718333333333327},0.25241703983333696,1.5073924923780493,null,4.4644408409552838,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":3.0166666666666666},{"$f":"CN315*Bilans!F315+CO315","v":4.2438333333333329},4.0836886792452827,120.28275919742295,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":8.5831181542228219}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R325*Bilans!F325+S325","v":4.1981833333333336},0.52921426642897518,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.2217385130843499},null,1.9764448202489837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC325*Bilans!F325+AD325","v":4.6260833333333329},4.5387987421383649,209.08718111796296,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.077930251721039},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ325*Bilans!F325+AK325","v":4.9988499999999991},0.44444992609987305,2.2217385130843499,null,2.7771114869156492,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU325*Bilans!F325+AV325","v":3.6214999999999997},3.6214999999999997,166.83031556097566,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.137179244552359},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB325*Bilans!F325+BC325","v":4.1981833333333336},0.52921426642897518,2.2217385130843499,null,1.9764448202489837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W325<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W325<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W325<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W325<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W325<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM325*Bilans!F325+BN325","v":3.9907407407407405},3.9154437456324249,180.37131455062985,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.000787189267077},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F325<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F325<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F325<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F325<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.7735999999999992},{"$f":"Bilans!F325*BT325+BU325","v":3.3318399999999997},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.5416502872356581},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC325*Bilans!F325+CD325","v":4.9033166666666661},0.45310932662946174,2.2217385130843499,null,2.6815781535823162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.7735999999999992},{"$f":"CN325*Bilans!F325+CO325","v":3.3318399999999997},3.3318399999999997,153.48665431414636,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":16.453159405657644}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R342*Bilans!F342+S342","v":4.4156666666666666},0.61342041663367874,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.708660086382114},null,1.7070065802845527,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC342*Bilans!F342+AD342","v":3.9437037037037035},3.4228371767994403,196.43679254418703,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":19.952499789265364},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ342*Bilans!F342+AK342","v":4.3000370370370371},0.62991552469244083,2.708660086382114,null,1.5913769506549231,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU342*Bilans!F342+AV342","v":3.2349629629629626},2.8077037037037029,161.13425251671177,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":24.323847975372964},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB342*Bilans!F342+BC342","v":4.4156666666666666},0.61342041663367874,2.708660086382114,null,1.7070065802845527,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W342<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W342<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W342<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W342<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W342<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM342*Bilans!F342+BN342","v":3.9437037037037035},3.4228371767994403,196.43679254418703,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":19.952499789265364},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F342<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F342<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F342<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F342<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F342*BT342+BU342","v":2.966844444444444},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.8543364007104186},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC342*Bilans!F342+CD342","v":4.2430000000000003},0.63838323977895683,2.708660086382114,null,1.5343399136178864,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN342*Bilans!F342+CO342","v":2.966844444444444},2.5749970649895171,147.77920716936131,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":26.522033355816081}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R352*Bilans!F352+S352","v":4.2940416666666668},0.68742446682359304,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.9518293032266261},null,1.3422123634400407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC352*Bilans!F352+AD352","v":3.7892592592592589},3.2887910552061488,207.34175186105568,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":22.811884280957191},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ352*Bilans!F352+AK352","v":4.1629675925925929},0.70906852805652043,2.9518293032266261,null,1.2111382893659668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU352*Bilans!F352+AV352","v":3.1114074074074072},2.7004668064290702,170.2508639462767,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":27.781686039243048},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB352*Bilans!F352+BC352","v":4.2940416666666668},0.68742446682359304,2.9518293032266261,null,1.3422123634400407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W352<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W352<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W352<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W352<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W352<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM352*Bilans!F352+BN352","v":3.7892592592592589},3.2887910552061488,207.34175186105568,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":22.811884280957191},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F352<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F352<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F352<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F352<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F352*BT352+BU352","v":2.8649111111111107},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.9558934866006825},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC352*Bilans!F352+CD352","v":4.0866249999999997},0.72231469812537885,2.9518293032266261,null,1.1347956967733737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN352*Bilans!F352+CO352","v":2.8649111111111107},2.4865266247379449,156.76301040961289,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":30.17201594755354}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R358*Bilans!F358+S358","v":4.4305416666666666},0.60464840822767318,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.6789199663363821},null,1.7516217003302845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC358*Bilans!F358+AD358","v":3.9625925925925922},3.4392313067784759,194.99904653815341,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":19.61808800299173},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ358*Bilans!F358+AK358","v":4.3168009259259259},0.62057991839449278,2.6789199663363821,null,1.6378809595895438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU358*Bilans!F358+AV358","v":3.2500740740740737},2.8208190076869317,159.93603450617849,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":23.918990284438934},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB358*Bilans!F358+BC358","v":4.4305416666666666},0.60464840822767318,2.6789199663363821,null,1.7516217003302845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W358<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W358<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W358<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W358<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W358<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM358*Bilans!F358+BN358","v":3.9625925925925922},3.4392313067784759,194.99904653815341,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":19.61808800299173},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F358<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F358<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F358<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F358<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F358*BT358+BU358","v":2.9793111111111106},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.8423926797846377},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC358*Bilans!F358+CD358","v":4.2621250000000002},0.62854091945599488,2.6789199663363821,null,1.5832050336636181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN358*Bilans!F358+CO358","v":2.9793111111111106},2.5858171907756806,146.61179831941502,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":26.092773564856969}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R369*Bilans!F369+S369","v":4.4534833333333337},0.58608269014256587,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.6101094925050816},null,1.8433738408282521,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC369*Bilans!F369+AD369","v":4.0155833333333328},3.9398176100628932,217.07703161036974,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":16.642118172281528},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ369*Bilans!F369+AK369","v":4.3661499999999993},0.59780573102277335,2.6101094925050816,null,1.7560405074949177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU369*Bilans!F369+AV369","v":3.2884999999999995},3.2264528301886792,177.77188497745058,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":20.321670173020376},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB369*Bilans!F369+BC369","v":4.4534833333333337},0.58608269014256587,2.6101094925050816,null,1.8433738408282521,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W369<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W369<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W369<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W369<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W369<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM369*Bilans!F369+BN369","v":3.7440740740740739},3.6734311670160729,202.39960639907287,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.848955720915939},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F369<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F369<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F369<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F369<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.7735999999999992},{"$f":"Bilans!F369*BT369+BU369","v":3.0121599999999993},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.8113951758947926},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC369*Bilans!F369+CD369","v":4.3150166666666667},0.60488978238904023,2.6101094925050816,null,1.7049071741615851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.7735999999999992},{"$f":"CN369*Bilans!F369+CO369","v":3.0121599999999993},2.6143275471698106,144.04485683482741,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":25.079837572336004}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R370*Bilans!F370+S370","v":4.3760000000000003},0.63710399295492037,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.7879670731707318},null,1.5880329268292686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC370*Bilans!F370+AD370","v":3.8933333333333331},3.3791194968553455,200.1599181224114,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":20.860128328418487},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ370*Bilans!F370+AK370","v":4.2553333333333327},0.65517007829486107,2.7879670731707318,null,1.467366260162601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":7.1111111111111069E-2},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU370*Bilans!F370+AV370","v":3.1946666666666665},2.7727295597484272,164.24080952784166,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":25.422193121444899},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB370*Bilans!F370+BC370","v":4.3760000000000003},0.63710399295492037,2.7879670731707318,null,1.5880329268292686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W370<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W370<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W370<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W370<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W370<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM370*Bilans!F370+BN370","v":3.8933333333333331},3.3791194968553455,200.1599181224114,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":20.860128328418487},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F370<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F370<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F370<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F370<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F370*BT370+BU370","v":2.9335999999999998},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.8866826060210169},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC370*Bilans!F370+CD370","v":4.1920000000000002},0.66506848119530815,2.7879670731707318,null,1.4040329268292684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":5.8666666666666617E-2},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN370*Bilans!F370+CO370","v":2.9335999999999998},2.5461433962264146,150.81912734689368,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":27.684562639297329}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R371*Bilans!F371+S371","v":4.4074833333333334},0.57632271011566716,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.5401327394563009},null,1.8673505938770325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC371*Bilans!F371+AD371","v":4.1255833333333332},4.0477421383647805,216.43652370424914,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.719974433088485},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ371*Bilans!F371+AK371","v":4.4801499999999992},0.56697493152155654,2.5401327394563009,null,1.9400172605436983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU371*Bilans!F371+AV371","v":3.3484999999999996},3.2853207547169809,175.66914568614817,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":19.368094526377778},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB371*Bilans!F371+BC371","v":4.4074833333333334},0.57632271011566716,2.5401327394563009,null,1.8673505938770325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W371<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W371<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W371<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W371<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W371<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM371*Bilans!F371+BN371","v":3.7885185185185186},3.7170370370370374,198.75341542908765,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.118581895420387},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F371<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F371<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F371<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F371<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.7735999999999992},{"$f":"Bilans!F371*BT371+BU371","v":3.0697599999999996},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.7586430512558819},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC371*Bilans!F371+CD371","v":4.4210166666666666},0.57455850791250151,2.5401327394563009,null,1.8808839272103657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.7735999999999992},{"$f":"CN371*Bilans!F371+CO371","v":3.0697599999999996},3.0118399999999999,161.04587626146341,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":21.126754052947458}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10720.921705478402},{"$f":"SUM(AA7:AA372)","v":127.42917061916286},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.2811493033317181},{"$f":"SUM(AF7:AF372)/229","v":3.9433603179976124},{"$f":"SUM(AG7:AG372)/Z373","v":3.598287876008659},{"$f":"SUM(AH7:AH372)","v":3982.5125279886361},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10632.799201642127},{"$f":"SUM(AS7:AS372)","v":215.55167445543634},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.629347989244704},{"$f":"SUM(AX7:AX372)/229","v":3.3259322971766774},{"$f":"SUM(AY7:AY372)/AR373","v":2.9222788193396649},{"$f":"SUM(AZ7:AZ372)","v":4956.9194286623433},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10652.449492786847},{"$f":"SUM(BK7:BK372)","v":195.90138331071881},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7516519974122606},{"$f":"SUM(BP7:BP372)/229","v":3.4376887817784003},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3041543049543471},{"$f":"SUM(BR7:BR372)","v":4341.0035230567637},null,null,null,{"$f":"SUM(BV7:BV372)","v":1422.9138738291495},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":849.234080087238},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(CK7:CK372)","v":10845.115674635013},{"$f":"SUM(CL7:CL372)","v":195.90138331071881},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.1876807654536652},{"$f":"SUM(CQ7:CQ372)/229","v":2.902674984050607},{"$f":"SUM(CR7:CR372)/CK373","v":2.6050310576603275},{"$f":"SUM(CS7:CS372)","v":5747.7095776938941}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.8983941748743822},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A06","index":51,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45","VTS70"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4604.0314407400083},null,null,"COP",{"$f":"K13","v":3.7301329502996388},{"$f":"L13","v":3.2204409088329635},{"$f":"M13","v":3.5693977274164159},{"$f":"N13","v":3.182529947260694},null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU",null,null,null,null,null,null,null,null,"V70stC  /  V55stC"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99933818942847019},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99920347397995446},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99655356057753952},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.99656403177496078},null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.7301329502996388},null,null,"Udział 2ŹC",{"$f":"1-K3","v":6.6181057152980838E-4},{"$f":"1-L3","v":7.9652602004554041E-4},{"$f":"1-M3","v":3.4464394224604789E-3},{"$f":"1-N3","v":3.4359682250392209E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.99933818942847019},null,null,"COP-Inst",{"$f":"K14","v":3.7307951991544615},{"$f":"L14","v":3.2212380698124714},{"$f":"M14","v":3.5728560858617593},{"$f":"N14","v":3.1859777620678567}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":6.6181057152980838E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.7307951991544615},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R7*Bilans!F7+S7","v":5.9721499999999992},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.43030949649657713},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":3.4022771404979664},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC7*Bilans!F7+AD7","v":4.0788333333333329},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.0788333333333329},{"$f":"AF7*Z7","v":220.91995964227641},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":15.801925028378713},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ7*Bilans!F7+AK7","v":6.0017333333333331},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.42818844436641074},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":3.4318604738313003},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.3465500000000001},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.3465500000000001},{"$f":"AX7*AR7","v":181.25763680975612},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":19.259661005090429},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB7*Bilans!F7+BC7","v":5.9721499999999992},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.43030949649657713},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":3.4022771404979664},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W7<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W7<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W7<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W7<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W7<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM7*Bilans!F7+BN7","v":3.8220370370370369},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.8220370370370369},{"$f":"BP7*BJ7","v":207.01122084914184},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":16.863630025561363},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F7<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F7<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F7<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F7<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F7*BT7+BU7","v":3.0902633333333336},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.7403399579830592},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC7*Bilans!F7+CD7","v":6.0274333333333336},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":0.4263627181556604},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"CE7-CG7","v":3.4575604738313008},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN7*Bilans!F7+CO7","v":3.0902633333333336},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.0902633333333336},{"$f":"CQ7*CK7","v":167.37650085008133},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":20.856934048744076}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R8*Bilans!F8+S8","v":5.5365555555555552},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.54315856417973862},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":2.5293279894986447},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC8*Bilans!F8+AD8","v":3.6925925925925926},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6229210342417892},{"$f":"AF8*Z8","v":233.07435089908134},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":21.131178003805037},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ8*Bilans!F8+AK8","v":5.7071111111111117},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.52692640944070146},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":2.6998835450542011},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU8*Bilans!F8+AV8","v":3.0640740740740742},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.0062613556953184},{"$f":"AX8*AR8","v":193.40261835387162},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":25.465713126790305},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB8*Bilans!F8+BC8","v":5.5365555555555552},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.54315856417973862},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":2.5293279894986447},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W8<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W8<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W8<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W8<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W8<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM8*Bilans!F8+BN8","v":3.6925925925925926},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6229210342417892},{"$f":"BP8*BJ8","v":233.07435089908134},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":21.131178003805037},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F8<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F8<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F8<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F8<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F8*BT8+BU8","v":2.8437333333333337},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.9779065405886351},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC8*Bilans!F8+CD8","v":5.6633333333333331},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":0.53099957022782418},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"CE8-CG8","v":2.6561057672764226},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN8*Bilans!F8+CO8","v":2.8437333333333337},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.7900779874213844},{"$f":"CQ8*CK8","v":179.49483572228874},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":27.438870746063618}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10843.638354833536},null,{"$f":"F9/F11","v":2930.0924459808612},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R9*Bilans!F9+S9","v":5.4125277777777772},0.57607539762089632,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.1180240917174795},null,2.2945036860602976,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC9*Bilans!F9+AD9","v":3.6046296296296294},3.5366177498252971,236.6345760869936,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":22.513805982450819},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ9*Bilans!F9+AK9","v":5.6490555555555559},0.5519549349538726,3.1180240917174795,null,2.5310314638380764,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU9*Bilans!F9+AV9","v":2.9937037037037038},2.9372187281621249,196.52887526444076,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":27.108204469157812},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB9*Bilans!F9+BC9","v":5.4125277777777772},0.57607539762089632,3.1180240917174795,null,2.2945036860602976,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W9<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W9<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W9<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W9<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W9<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM9*Bilans!F9+BN9","v":3.6046296296296294},3.5366177498252971,236.6345760869936,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":22.513805982450819},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F9<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F9<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F9<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F9<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F9*BT9+BU9","v":2.7835666666666667},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.0422738547750212},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC9*Bilans!F9+CD9","v":5.5841666666666665},0.55836873751096483,3.1180240917174795,null,2.466142574949187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN9*Bilans!F9+CO9","v":2.7835666666666667},2.7310465408805036,182.73392438496705,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":29.154657257502375}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":4.712521264028231},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R10*Bilans!F10+S10","v":4.6194027777777773},0.82836221486128714,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.826538716336382},null,0.79286406144139532,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC10*Bilans!F10+AD10","v":3.0421296296296294},2.2385482180293503,186.66456448586189,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":44.327775314296744},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ10*Bilans!F10+AK10","v":5.2778055555555561},0.72502457243967,3.826538716336382,null,1.4512668392191741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU10*Bilans!F10+AV10","v":2.543703703703704},2.2077428371767995,184.09581347377755,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":44.946295722520297},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB10*Bilans!F10+BC10","v":4.6194027777777773},0.82836221486128714,3.826538716336382,null,0.79286406144139532,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W10<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W10<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W10<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W10<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W10<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM10*Bilans!F10+BN10","v":3.0421296296296294},2.2385482180293503,186.66456448586189,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":44.327775314296744},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F10<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F10<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F10<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F10<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F10*BT10+BU10","v":2.3988166666666668},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.5302289710996066},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC10*Bilans!F10+CD10","v":5.0779166666666669},0.75356469346084487,3.826538716336382,null,1.2513779503302849,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN10*Bilans!F10+CO10","v":2.3988166666666668},2.0819918238993709,173.60988427286395,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":47.661024073176421}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7007836970152597},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R11*Bilans!F11+S11","v":4.7271111111111104},0.78913327679693457,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.7303206808943088},null,0.99679043021680158,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC11*Bilans!F11+AD11","v":3.1185185185185187},2.7066387141858841,219.64069493957837,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":35.677892424994276},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ11*Bilans!F11+AK11","v":5.3282222222222222},0.7001060626443838,3.7303206808943088,null,1.5979015413279134,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU11*Bilans!F11+AV11","v":2.6048148148148149},2.2607826694619146,183.45997713896136,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":42.714041549616354},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB11*Bilans!F11+BC11","v":4.7271111111111104},0.78913327679693457,3.7303206808943088,null,0.99679043021680158,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W11<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W11<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W11<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W11<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W11<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM11*Bilans!F11+BN11","v":3.1185185185185187},2.7066387141858841,219.64069493957837,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":35.677892424994276},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F11<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F11<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F11<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F11<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F11*BT11+BU11","v":2.4510666666666667},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.454974198861688},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC11*Bilans!F11+CD11","v":5.1466666666666665},0.72480324110640715,3.7303206808943088,null,1.4163459857723577,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN11*Bilans!F11+CO11","v":2.4510666666666667},2.1273408805031444,172.63132568013501,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":45.393366790943901}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55","COP PC70",null,null,null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R12*Bilans!F12+S12","v":4.5789305555555551},0.84357981087782563,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.8626933720782524},null,0.7162371834773027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC12*Bilans!F12+AD12","v":3.0134259259259255},2.2174266247379455,186.76767907398889,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":45.201221136847032},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ12*Bilans!F12+AK12","v":5.258861111111111},0.73451138763049184,3.8626933720782524,null,1.3961677390328586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU12*Bilans!F12+AV12","v":2.5207407407407407},2.1878127183787557,184.27338208245982,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":45.813058118514995},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB12*Bilans!F12+BF8","v":1.9294914549457991},1,3.8626933720782524,null,-1.9332019171324533,0.50048029468420607,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":42.073155870300404},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":42.15406364189473},null,{"$f":"IF(Bilans!W12<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W12<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W12<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W12<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W12<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W12<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM12*Bilans!F12+BN12","v":3.0134259259259255},2.2174266247379455,93.294136013553697,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":72.742236396046593},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F12<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F12<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F12<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F12<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F12*BT12+BU12","v":2.3791833333333332},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.559360884206733},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC12*Bilans!F12+CD12","v":5.052083333333333},0.76457435818456132,3.8626933720782524,null,1.1893899612550807,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":42.15406364189473},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN12*Bilans!F12+CO12","v":2.3791833333333332},2.0649515723270437,173.9251293644424,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":98.702193769426074}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10841.826998834382},null,{"$f":"F13/F15","v":3532.4906927955603},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7301329502996388},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.2204409088329635},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5693977274164159},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.182529947260694},null,null,null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R13*Bilans!F13+S13","v":4.6318055555555553},0.82375199433705182,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.8154590637703252},null,0.81634649178523011,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC13*Bilans!F13+AD13","v":3.0509259259259256},2.2450209643605867,186.62585493685125,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":44.063396445236556},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ13*Bilans!F13+AK13","v":5.283611111111111},0.72213094104269859,3.8154590637703252,null,1.4681520473407859,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU13*Bilans!F13+AV13","v":2.550740740740741},2.2138504542278126,184.03468844233097,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":44.683799030586322},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB13*Bilans!F13+BC13","v":4.6318055555555553},0.82375199433705182,3.8154590637703252,null,0.81634649178523011,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W13<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W13<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W13<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W13<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W13<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM13*Bilans!F13+BN13","v":3.0509259259259256},2.2450209643605867,186.62585493685125,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":44.063396445236556},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F13<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F13<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F13<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F13<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F13*BT13+BU13","v":2.4048333333333334},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.5213966704650033},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC13*Bilans!F13+CD13","v":5.0858333333333334},0.7502131536169736,3.8154590637703252,null,1.2703742695630083,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN13*Bilans!F13+CO13","v":2.4048333333333334},2.0872138364779871,173.50754084368768,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":47.39487974428782}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":6.5238772631836035},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7307951991544615},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.2212380698124714},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5728560858617593},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.1859777620678567},null,null,null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R14*Bilans!F14+S14","v":5.0835277777777774},0.67117297350814387,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.4119264545223578},null,1.6716013232554197,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC14*Bilans!F14+AD14","v":3.3712962962962965},2.926030747728861,215.77892425900362,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":29.991501850580594},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ14*Bilans!F14+AK14","v":5.495055555555556},0.62090845488775193,3.4119264545223578,null,2.0831291010331983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU14*Bilans!F14+AV14","v":2.8070370370370372},2.4362962962962964,179.66366019873536,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":36.020272541880175},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB14*Bilans!F14+BC14","v":5.0835277777777774},0.67117297350814387,3.4119264545223578,null,1.6716013232554197,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W14<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W14<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W14<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W14<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W14<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM14*Bilans!F14+BN14","v":3.3712962962962965},2.926030747728861,215.77892425900362,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":29.991501850580594},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F14<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F14<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F14<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F14<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F14*BT14+BU14","v":2.623966666666667},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.2273169475056549},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC14*Bilans!F14+CD14","v":5.3741666666666665},0.63487544509642257,3.4119264545223578,null,1.9622402121443088,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN14*Bilans!F14+CO14","v":2.623966666666667},2.2774050314465408,167.94628975413409,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":38.533355013107084}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.0691735496843791},null,null,null,null,{"$f":"F11","v":3.7007836970152597},{"$f":"F15","v":3.0691735496843791},{"$f":"F28","v":3.5013737729570669},null,null,null,null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R15*Bilans!F15+S15","v":4.7160138888888881},0.79309224747090401,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.7402340542428862},null,0.97577983464600182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC15*Bilans!F15+AD15","v":3.1106481481481483},2.6998078266946188,219.7087805610949,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":35.86977652894555},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ15*Bilans!F15+AK15","v":5.3230277777777779},0.702651613026963,3.7402340542428862,null,1.5827937235348917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU15*Bilans!F15+AV15","v":2.5985185185185187},2.2553179594689028,183.5364553554567,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":42.939179820764174},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB15*Bilans!F15+BC15","v":4.7160138888888881},0.79309224747090401,3.7402340542428862,null,0.97577983464600182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W15<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W15<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W15<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W15<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W15<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM15*Bilans!F15+BN15","v":3.1106481481481483},2.6998078266946188,219.7087805610949,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":35.86977652894555},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F15<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F15<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F15<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F15<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F15*BT15+BU15","v":2.4456833333333332},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.4625791399908366},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC15*Bilans!F15+CD15","v":5.1395833333333334},0.72773098744896048,3.7402340542428862,null,1.3993492790904472,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN15*Bilans!F15+CO15","v":2.4456833333333332},2.122668553459119,172.74152434281328,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":45.622527010550179}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.8528561644491264},{"$f":"F19","v":3.8528561644491264},{"$f":"F19","v":3.8528561644491264},null,null,null,null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R16*Bilans!F16+S16","v":5.5913888888888881},0.52907138060121972,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.9582438389227641},null,2.633145049966124,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC16*Bilans!F16+AD16","v":3.7314814814814814},3.6610761705101331,231.35858328646188,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.540690945488578},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ16*Bilans!F16+AK16","v":5.7327777777777778},0.51602276480870002,2.9582438389227641,null,2.7745339388550136,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU16*Bilans!F16+AV16","v":3.0951851851851853},3.0367854647099937,191.90706506451238,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":24.763367389708911},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB16*Bilans!F16+BC16","v":5.5913888888888881},0.52907138060121972,2.9582438389227641,null,2.633145049966124,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W16<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W16<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W16<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W16<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W16<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM16*Bilans!F16+BN16","v":3.7314814814814814},3.6610761705101331,231.35858328646188,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.540690945488578},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F16<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F16<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F16<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F16<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F16*BT16+BU16","v":2.8703333333333334},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.9503096364034103},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC16*Bilans!F16+CD16","v":5.6983333333333333},0.51914194306921868,2.9582438389227641,null,2.7400894944105691,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN16*Bilans!F16+CO16","v":2.8703333333333334},2.8161761006289314,177.96584462647652,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":26.703242787106593}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":673.07361169665558},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R17*Bilans!F17+S17","v":5.5065277777777775},0.55099186102414788,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.0340519880589429},null,2.4724757897188345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC17*Bilans!F17+AD17","v":3.6712962962962963},3.6020265548567441,233.97710248674821,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":21.459840980057681},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ17*Bilans!F17+AK17","v":5.6930555555555555},0.53293911476029254,3.0340519880589429,null,2.6590035674966126,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU17*Bilans!F17+AV17","v":3.0470370370370374},2.9895457721872822,194.19214347122096,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":25.856408619766832},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB17*Bilans!F17+BC17","v":5.5065277777777775},0.55099186102414788,3.0340519880589429,null,2.4724757897188345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W17<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W17<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W17<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W17<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W17<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM17*Bilans!F17+BN17","v":3.6712962962962963},3.6020265548567441,233.97710248674821,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":21.459840980057681},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F17<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F17<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F17<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F17<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F17*BT17+BU17","v":2.8291666666666666},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":2.9932390314073367},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC17*Bilans!F17+CD17","v":5.644166666666667},0.5375553500178254,3.0340519880589429,null,2.6101146786077241,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN17*Bilans!F17+CO17","v":2.8291666666666666},2.7757861635220129,180.30694493020408,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":27.84757633314636}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4604.0314407400083},null,null,null,null,null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R18*Bilans!F18+S18","v":5.4784583333333332},0.55839194260576763,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.0591269912347561},null,2.4193313420985771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC18*Bilans!F18+AD18","v":3.6513888888888886},3.5824947589098532,234.79740552231939,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.770536300478785},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ18*Bilans!F18+AK18","v":5.6799166666666672},0.53858659743859316,3.0591269912347561,null,2.6207896754319111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU18*Bilans!F18+AV18","v":3.0311111111111111},2.9739203354297699,194.91131906120577,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":26.225595644225951},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB18*Bilans!F18+BC18","v":5.4784583333333332},0.55839194260576763,3.0591269912347561,null,2.4193313420985771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W18<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W18<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W18<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W18<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W18<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM18*Bilans!F18+BN18","v":3.6513888888888886},3.5824947589098532,234.79740552231939,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.770536300478785},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F18<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F18<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F18<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F18<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F18*BT18+BU18","v":2.81555},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.0077150443157663},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC18*Bilans!F18+CD18","v":5.6262499999999998},0.54372397089264723,3.0591269912347561,null,2.5671230087652437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN18*Bilans!F18+CO18","v":2.81555},2.7624264150943398,181.04996625531527,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":28.233451493569802}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.8528561644491264},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":4993.5266440484729},null,null,null,null,null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R19*Bilans!F19+S19","v":5.4040416666666662},0.57838282889462622,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.1256049066310974},null,2.2784367600355688,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC19*Bilans!F19+AD19","v":3.598611111111111},3.5307127882599585,236.86191480288397,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":22.610877444292303},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ19*Bilans!F19+AK19","v":5.6450833333333339},0.55368622960353653,3.1256049066310974,null,2.5194784267022365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU19*Bilans!F19+AV19","v":2.9888888888888889},2.9324947589098538,196.72977254180097,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":27.223412387621448},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB19*Bilans!F19+BC19","v":5.4040416666666662},0.57838282889462622,3.1256049066310974,null,2.2784367600355688,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W19<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W19<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W19<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W19<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W19<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM19*Bilans!F19+BN19","v":3.598611111111111},3.5307127882599585,236.86191480288397,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":22.610877444292303},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F19<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F19<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F19<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F19<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F19*BT19+BU19","v":2.7794500000000002},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.0467797920535555},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC19*Bilans!F19+CD19","v":5.5787500000000003},0.56026975695829662,3.1256049066310974,null,2.453145093368903,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN19*Bilans!F19+CO19","v":2.7794500000000002},2.7270075471698116,182.94442738370924,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":29.274768318552908}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5348.3275921578779},null,null,null,null,null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R20*Bilans!F20+S20","v":4.923597222222222},0.72199156393609154,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.5547956586636182},null,1.3688015635586037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC20*Bilans!F20+AD20","v":3.2578703703703704},2.8275856044723966,217.91360874537676,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":32.433946077293925},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ20*Bilans!F20+AK20","v":5.4201944444444443},0.65584282909023484,3.5547956586636182,null,1.8653987857808261,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU20*Bilans!F20+AV20","v":2.7162962962962962},2.357540181691125,181.68860668337001,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":38.900613332751107},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB20*Bilans!F20+BC20","v":4.923597222222222},0.72199156393609154,3.5547956586636182,null,1.3688015635586037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W20<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W20<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W20<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W20<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W20<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM20*Bilans!F20+BN20","v":3.2578703703703704},2.8275856044723966,217.91360874537676,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":32.433946077293925},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F20<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F20<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F20<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F20<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F20*BT20+BU20","v":2.5463833333333334},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.3256469998716827},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC20*Bilans!F20+CD20","v":5.2720833333333337},0.67426772945488689,3.5547956586636182,null,1.7172876746697154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN20*Bilans!F20+CO20","v":2.5463833333333334},2.2100685534591196,170.32340711354504,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":41.496341315227284}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":2.6249999999999996E-2},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R21*Bilans!F21+S21","v":4.5429374999999999},0.87401030714050587,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.9705741996951218},null,0.57236330030487803,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":7.0000000000000007E-2},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC21*Bilans!F21+AD21","v":2.9545000000000003},2.1740660377358494,188.56979184905668,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":47.475945168387206},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9937500000000004},{"$f":"AJ21*Bilans!F21+AK21","v":4.9514375000000008},0.80190332599272862,3.9705741996951218,null,0.980863300304879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU21*Bilans!F21+AV21","v":2.3405874999999998},1.722319103773585,149.38706978490569,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":59.928406863661372},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13500000000000001},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.1950000000000003},{"$f":"BB21*Bilans!F21+BC21","v":5.1622500000000002},0.76915573629621226,3.9705741996951218,null,1.1916758003048784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W21<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W21<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W21<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W21<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W21<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM21*Bilans!F21+BN21","v":2.0012499999999993},1.7369339622641502,150.65470415094336,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":59.424159031040418},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F21<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F21<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F21<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F21<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F21*BT21+BU21","v":2.3405874999999998},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.6180540539600661},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":7.3749999999999982E-2},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC21*Bilans!F21+CD21","v":3.7820624999999994},1,3.9705741996951218,null,-0.18851169969512238,4.7477188490671486E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":86.688522811509344},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":2.1249999999999991E-2},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.8887499999999999},{"$f":"CN21*Bilans!F21+CO21","v":1.7261875},1.2702134433962264,110.11292706333961,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":81.21417914604524}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R22*Bilans!F22+S22","v":5.7460972222222217},0.4907748063755894,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.8200397516514228},null,2.9260574705707989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC22*Bilans!F22+AD22","v":3.8412037037037035},3.8412037037037035,230.39614765130989,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":18.58178781987025},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ22*Bilans!F22+AK22","v":5.805194444444445},0.48577868986803585,2.8200397516514228,null,2.9851546927930221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU22*Bilans!F22+AV22","v":3.182962962962963},3.182962962962963,190.91473958446255,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":22.424524892579626},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB22*Bilans!F22+BC22","v":5.7460972222222217},0.4907748063755894,2.8200397516514228,null,2.9260574705707989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W22<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W22<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W22<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W22<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W22<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM22*Bilans!F22+BN22","v":3.8412037037037035},3.8412037037037035,230.39614765130989,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":18.58178781987025},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F22<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F22<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F22<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F22<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F22*BT22+BU22","v":2.9453833333333335},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.8751341114704667},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC22*Bilans!F22+CD22","v":5.7970833333333331},0.48645837734229963,2.8200397516514228,null,2.9770435816819103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN22*Bilans!F22+CO22","v":2.9453833333333335},2.9453833333333335,176.66466704227648,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":24.233325213511073}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R23*Bilans!F23+S23","v":5.2617361111111105},0.61818557081714043,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.2527293413363823},null,2.0090067697747283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC23*Bilans!F23+AD23","v":3.4976851851851851},3.0357267645003492,212.6297067972252,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":27.456523233158329},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ23*Bilans!F23+AK23","v":5.5784722222222225},0.58308605147820125,3.2527293413363823,null,2.3257428808858402,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU23*Bilans!F23+AV23","v":2.9081481481481481},2.8532774283717681,199.85051029639857,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":29.212197037071373},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB23*Bilans!F23+BC23","v":5.2617361111111105},0.61818557081714043,3.2527293413363823,null,2.0090067697747283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W23<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W23<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W23<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W23<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W23<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM23*Bilans!F23+BN23","v":3.4976851851851851},3.0357267645003492,212.6297067972252,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":27.456523233158329},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F23<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F23<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F23<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F23<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F23*BT23+BU23","v":2.7104166666666667},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.1243801726757594},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC23*Bilans!F23+CD23","v":5.487916666666667},0.59270749519454236,3.2527293413363823,null,2.2351873253302847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN23*Bilans!F23+CO23","v":2.7104166666666667},2.6592767295597488,186.26222817916863,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":31.343297789404307}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":2.6249999999999996E-2},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R24*Bilans!F24+S24","v":4.5557343749999992},0.85657910322582442,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.9023468654725608},null,0.6533875095274384,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":7.0000000000000007E-2},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC24*Bilans!F24+AD24","v":2.9886250000000003},2.1991768867924533,187.25851731040041,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":46.075304798988839},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9937500000000004},{"$f":"AJ24*Bilans!F24+AK24","v":5.0178593750000005},0.77769155606768281,3.9023468654725608,null,1.1155125095274396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU24*Bilans!F24+AV24","v":2.3626468749999998},2.0505991745283016,174.60721933112055,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":49.413725814632699},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13500000000000001},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.1950000000000003},{"$f":"BB24*Bilans!F24+BC24","v":5.2280625000000001},0.74642314728880166,3.9023468654725608,null,1.3257156345274392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W24<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W24<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W24<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W24<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W24<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM24*Bilans!F24+BN24","v":2.055416666666666},1.7839465408805024,151.90191667280251,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":56.79976560051027},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F24<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F24<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F24<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F24<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F24*BT24+BU24","v":2.3626468749999998},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.5842732922258032},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":7.3749999999999982E-2},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC24*Bilans!F24+CD24","v":3.8180156249999997},1,3.9023468654725608,null,-8.4331240472561131E-2,2.1610390716087436E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":85.127755462942446},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":2.1249999999999991E-2},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.8887499999999999},{"$f":"CN24*Bilans!F24+CO24","v":1.7365468749999999},1.2778363797169812,108.77934285419884,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":79.276212986938262}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R25*Bilans!F25+S25","v":4.8309027777777773},0.75298586008348045,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.6376014831046746},null,1.1933012946731028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC25*Bilans!F25+AD25","v":3.1921296296296298},2.7705276030747727,218.85140848971383,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":33.929022247821244},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ25*Bilans!F25+AK25","v":5.3768055555555563},0.67653580653407519,3.6376014831046746,null,1.7392040724508817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU25*Bilans!F25+AV25","v":2.6637037037037037},2.3118937805730257,182.62269236931363,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":40.659866587654243},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB25*Bilans!F25+BC25","v":4.8309027777777773},0.75298586008348045,3.6376014831046746,null,1.1933012946731028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W25<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W25<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W25<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W25<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W25<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM25*Bilans!F25+BN25","v":3.1921296296296298},2.7705276030747727,218.85140848971383,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":33.929022247821244},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F25<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F25<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F25<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F25<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F25*BT25+BU25","v":2.5014166666666666},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.3854304266342097},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC25*Bilans!F25+CD25","v":5.2129166666666666},0.69780541599002632,3.6376014831046746,null,1.5753151835619921,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN25*Bilans!F25+CO25","v":2.5014166666666666},2.1710408805031443,171.49634389476913,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":43.297799468954167}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10806.19681245567},null,{"$f":"F26/F28","v":3086.2734209976538},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":2.6249999999999996E-2},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R26*Bilans!F26+S26","v":4.5499374999999995},0.8644631414685966,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.9332532647357725},null,0.616684235264227,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":7.0000000000000007E-2},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC26*Bilans!F26+AD26","v":2.9731666666666667},2.1878018867924531,187.86238585918093,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":46.705799421067347},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9937500000000004},{"$f":"AJ26*Bilans!F26+AK26","v":4.9877708333333342},0.78857938669711769,3.9332532647357725,null,1.0545175685975616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU26*Bilans!F26+AV26","v":2.3526541666666665},2.0419262578616348,175.33632312238075,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":50.042471271499323},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13500000000000001},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.1950000000000003},{"$f":"BB26*Bilans!F26+BC26","v":5.1982499999999998},0.75664950026177513,3.9332532647357725,null,1.2649967352642273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W26<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W26<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W26<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W26<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W26<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM26*Bilans!F26+BN26","v":2.030879629629629},1.762650244584206,151.35542316783415,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":57.97124892560015},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F26<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F26<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":4.5250000000000012E-2},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F26<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F26<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F26*BT26+BU26","v":2.3526541666666665},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.5994972032041495},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":7.3749999999999982E-2},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC26*Bilans!F26+CD26","v":3.8017291666666662},1,3.9332532647357725,null,-0.13152409806910637,3.3439010716219887E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":85.834658550259405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":2.1249999999999991E-2},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.8887499999999999},{"$f":"CN26*Bilans!F26+CO26","v":1.7318541666666667},1.2743832547169813,109.38625153080035,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":80.151118822957969}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":42.15406364189473},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R27*Bilans!F27+S27","v":4.8805138888888884},0.73625092657169022,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.5932828728404473},null,1.287231016048441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC27*Bilans!F27+AD27","v":3.2273148148148145},2.8010656883298388,218.37681983092153,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":33.121264679836315},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ27*Bilans!F27+AK27","v":5.4000277777777779},0.66541933129076547,3.5932828728404473,null,1.8067449049373305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU27*Bilans!F27+AV27","v":2.6918518518518519},2.3363242487770788,182.14462505019515,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":39.70974409795317},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB27*Bilans!F27+BC27","v":4.8805138888888884},0.73625092657169022,3.5932828728404473,null,1.287231016048441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W27<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W27<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W27<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W27<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W27<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM27*Bilans!F27+BN27","v":3.2273148148148145},2.8010656883298388,218.37681983092153,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":33.121264679836315},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F27<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F27<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F27<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F27<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F27*BT27+BU27","v":2.5254833333333333},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.3531688692025643},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC27*Bilans!F27+CD27","v":5.2445833333333329},0.68514172517812622,3.5932828728404473,null,1.6513004604928856,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN27*Bilans!F27+CO27","v":2.5254833333333333},2.19192893081761,170.88727022776499,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":42.325659716610701}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5013737729570669},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R28*Bilans!F28+S28","v":5.4732361111111105},0.55977707628672002,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.0637921081046748},null,2.4094440030064357,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC28*Bilans!F28+AD28","v":3.647685185185185},3.5788609364081063,234.94750685347111,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":21.82871423926666},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ28*Bilans!F28+AK28","v":5.6774722222222227},0.53964017580089085,3.0637921081046748,null,2.6136801141175479,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU28*Bilans!F28+AV28","v":3.0281481481481483},2.9710132774283724,195.04310862129509,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":26.29471004941016},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB28*Bilans!F28+BC28","v":5.4732361111111105},0.55977707628672002,3.0637921081046748,null,2.4094440030064357,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W28<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W28<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W28<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W28<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W28<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM28*Bilans!F28+BN28","v":3.647685185185185},3.5788609364081063,234.94750685347111,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":21.82871423926666},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F28<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F28<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F28<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F28<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F28*BT28+BU28","v":2.8130166666666669},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.0104237181992959},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC28*Bilans!F28+CD28","v":5.6229166666666668},0.54487595846248382,3.0637921081046748,null,2.5591245585619919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN28*Bilans!F28+CO28","v":2.8130166666666669},2.7599408805031453,181.18648376094501,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":28.30565438368556}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R29*Bilans!F29+S29","v":5.9971249999999996},0.33137818377488132,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.987316390370935},null,4.009808609629065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC29*Bilans!F29+AD29","v":4.9945833333333329},4.8061084905660376,195.20068245513119,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.056367894487321},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ29*Bilans!F29+AK29","v":7.067333333333333},0.28119748944027945,1.987316390370935,null,5.0800169429623985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.7711250000000001},3.6288183962264151,147.3849017015647,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.318934662647036},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB29*Bilans!F29+BC29","v":5.9971249999999996},0.33137818377488132,1.987316390370935,null,4.009808609629065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W29<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W29<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W29<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W29<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W29<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM29*Bilans!F29+BN29","v":4.2845370370370368},4.122856394129979,167.45031523495427,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.722939268698548},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F29<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F29<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F29<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F29<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F29*BT29+BU29","v":3.5115083333333326},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.4116052958315417},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC29*Bilans!F29+CD29","v":7.0430833333333336},0.28216567891017452,1.987316390370935,null,5.0557669429623981,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN29*Bilans!F29+CO29","v":3.5115083333333326},3.3789985849056596,137.23843959894157,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":14.30364467681499}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":10847.173195532519},null,{"$f":"F30/F32","v":3589.0770665143959},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R30*Bilans!F30+S30","v":5.9819249999999995},0.39149024310481262,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.341865272484756},null,3.6400597275152435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC30*Bilans!F30+AD30","v":4.4372499999999997},4.2698066037735849,208.62358379337323,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.617392446706031},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ30*Bilans!F30+AK30","v":6.4188000000000001},0.36484471746818031,2.341865272484756,null,4.0769347275152441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.5127250000000001},3.3801693396226415,165.15573347919928,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":17.201396247684162},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB30*Bilans!F30+BC30","v":5.9819249999999995},0.39149024310481262,2.341865272484756,null,3.6400597275152435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W30<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W30<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W30<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W30<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W30<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM30*Bilans!F30+BN30","v":4.0030555555555551},3.8519968553459116,188.20931796134374,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.094413204005749},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F30<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F30<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F30<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F30<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F30*BT30+BU30","v":3.2551350000000001},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.601542514526511},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC30*Bilans!F30+CD30","v":6.4249500000000008},0.36449548595471648,2.341865272484756,null,4.0830847275152449,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN30*Bilans!F30+CO30","v":3.2551350000000001},3.1322997169811324,153.04477535213073,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":18.562601745901887}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":42.15406364189473},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R31*Bilans!F31+S31","v":5.9755499999999993},0.41679274254477244,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.4905658727134146},null,3.4849841272865847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC31*Bilans!F31+AD31","v":4.2035},4.2035,219.91973824390246,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":14.811159805852846},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ31*Bilans!F31+AK31","v":6.1467999999999998},0.40518088643089323,2.4905658727134146,null,3.6562341272865853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.4043500000000004},3.4043500000000004,178.10961362926832,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":18.287987499494012},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB31*Bilans!F31+BC31","v":5.9755499999999993},0.41679274254477244,2.4905658727134146,null,3.4849841272865847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W31<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W31<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W31<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W31<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W31<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM31*Bilans!F31+BN31","v":3.8850000000000002},3.8850000000000002,203.25637756097564,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.025408042188531},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F31<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F31<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F31<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F31<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F31*BT31+BU31","v":3.1476100000000002},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.6904133908023087},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC31*Bilans!F31+CD31","v":6.1657000000000011},0.40393886707323001,2.4905658727134146,null,3.6751341272865865,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN31*Bilans!F31+CO31","v":3.1476100000000002},3.1476100000000002,164.67742768975612,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":19.779677356439468}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R37*Bilans!F37+S37","v":5.5946527777777773},0.52824156534213651,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.955328140879065},null,2.6393246368987122,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC37*Bilans!F37+AD37","v":3.7337962962962963},3.6633473095737252,231.25371316323231,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":20.505930776791288},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ37*Bilans!F37+AK37","v":5.7343055555555562},0.51537681629397303,2.955328140879065,null,2.7789774146764912,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU37*Bilans!F37+AV37","v":3.0970370370370373},3.0386023759608669,191.8158511564487,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":24.722006056389283},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB37*Bilans!F37+BC37","v":5.5946527777777773},0.52824156534213651,2.955328140879065,null,2.6393246368987122,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W37<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W37<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W37<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W37<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W37<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM37*Bilans!F37+BN37","v":3.7337962962962963},3.6633473095737252,231.25371316323231,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":20.505930776791288},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F37<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F37<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F37<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F37<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F37*BT37+BU37","v":2.8719166666666669},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":2.9486830837790983},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC37*Bilans!F37+CD37","v":5.7004166666666665},0.51844072349314785,2.955328140879065,null,2.7450885257876014,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN37*Bilans!F37+CO37","v":2.8719166666666669},2.8177295597484284,177.87295834023627,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":26.659885112668611}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R44*Bilans!F44+S44","v":5.471277777777777},0.56029718311542209,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.0655415269308945},null,2.4057362508468825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC44*Bilans!F44+AD44","v":3.6462962962962964},3.5774982529699515,235.00359158016744,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":21.850561436601275},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ44*Bilans!F44+AK44","v":5.6765555555555558},0.5400355016222288,3.0655415269308945,null,2.6110140286246613,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU44*Bilans!F44+AV44","v":3.0270370370370374},2.9699231306778482,195.09236708834013,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":26.320662834129397},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB44*Bilans!F44+BC44","v":5.471277777777777},0.56029718311542209,3.0655415269308945,null,2.4057362508468825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W44<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W44<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W44<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W44<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W44<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM44*Bilans!F44+BN44","v":3.6462962962962964},3.5774982529699515,235.00359158016744,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":21.850561436601275},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F44<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F44<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F44<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F44<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F44*BT44+BU44","v":2.8120666666666669},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.0114407291280156},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC44*Bilans!F44+CD44","v":5.621666666666667},0.54530830600608848,3.0655415269308945,null,2.5561251397357725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN44*Bilans!F44+CO44","v":2.8120666666666669},2.759008805031447,181.23753878717599,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":28.33276400687771}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R61*Bilans!F61+S61","v":5.3061249999999998},0.60554092637132995,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.2130758479420729},null,2.0930491520579269,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC61*Bilans!F61+AD61","v":3.5291666666666668},3.0630503144654084,211.71893423838009,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":26.853345472073482},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ61*Bilans!F61+AK61","v":5.5992500000000005},0.57384039790008889,3.2130758479420729,null,2.3861741520579276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU61*Bilans!F61+AV61","v":2.9333333333333336},2.8779874213836485,198.92733290381966,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":28.580093047501272},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB61*Bilans!F61+BC61","v":5.3061249999999998},0.60554092637132995,3.2130758479420729,null,2.0930491520579269,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W61<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W61<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W61<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W61<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W61<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM61*Bilans!F61+BN61","v":3.5291666666666668},3.0630503144654084,211.71893423838009,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":26.853345472073482},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F61<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F61<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F61<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F61<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F61*BT61+BU61","v":2.7319500000000003},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.0997536898637437},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC61*Bilans!F61+CD61","v":5.5162500000000003},0.58247466085512312,3.2130758479420729,null,2.3031741520579274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN61*Bilans!F61+CO61","v":2.7319500000000003},2.6804037735849064,185.27029333861029,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":30.68684990794258}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R71*Bilans!F71+S71","v":5.9793249999999993},0.4018031787524009,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.4025117917936991},null,3.5768132082063002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC71*Bilans!F71+AD71","v":4.3419166666666662},4.3419166666666662,218.27048064227642,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":13.777772152064651},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ71*Bilans!F71+AK71","v":6.3078666666666665},0.3808754875066635,2.4025117917936991,null,3.9053548748729674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.4685250000000001},3.3376372641509433,167.7848161961804,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":17.923439188291599},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB71*Bilans!F71+BC71","v":5.9793249999999993},0.4018031787524009,2.4025117917936991,null,3.5768132082063002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W71<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W71<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W71<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W71<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W71<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM71*Bilans!F71+BN71","v":3.9549074074074073},3.9549074074074073,198.81531751580852,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.126002298951654},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F71<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F71<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F71<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F71<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F71*BT71+BU71","v":3.2112816666666664},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.6370692365374127},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC71*Bilans!F71+CD71","v":6.3192166666666676},0.38019139373187588,2.4025117917936991,null,3.9167048748729685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN71*Bilans!F71+CO71","v":3.2112816666666664},3.090101226415094,155.34104675498389,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":19.359216463593445}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R77*Bilans!F77+S77","v":5.9720999999999993},0.43050838712002687,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.5710391387195122},null,3.4010608612804871,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC77*Bilans!F77+AD77","v":4.077},4.077,220.93123785365856,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":15.816947181392344},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ77*Bilans!F77+AK77","v":5.9996},0.42853509212606045,2.5710391387195122,null,3.4285608612804879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.3457000000000003},3.3457000000000003,181.30234056585368,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":19.274200812546429},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB77*Bilans!F77+BC77","v":5.9720999999999993},0.43050838712002687,2.5710391387195122,null,3.4010608612804871,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W77<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W77<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W77<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W77<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W77<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM77*Bilans!F77+BN77","v":3.8211111111111111},3.8211111111111111,207.06470634146342,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":16.876162923141298},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F77<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F77<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F77<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F77<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F77*BT77+BU77","v":3.0894200000000001},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.7410880013152163},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC77*Bilans!F77+CD77","v":6.0254000000000003},0.42670015911300696,2.5710391387195122,null,3.4543608612804881,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN77*Bilans!F77+CO77","v":3.0894200000000001},3.0894200000000001,167.41461487609757,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":20.873074447157261}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R94*Bilans!F94+S94","v":5.7115},0.4991589163817971,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.8509461509146341},null,2.8605538490853659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC94*Bilans!F94+AD94","v":3.8166666666666664},3.8166666666666664,231.66757073170731,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":18.925342251570989},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ94*Bilans!F94+AK94","v":5.7890000000000006},0.49247644686727132,2.8509461509146341,null,2.9380538490853665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU94*Bilans!F94+AV94","v":3.1633333333333336},3.1633333333333336,192.0109385365854,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":22.834053612274793},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB94*Bilans!F94+BC94","v":5.7115},0.4991589163817971,2.8509461509146341,null,2.8605538490853659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W94<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W94<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W94<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W94<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W94<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM94*Bilans!F94+BN94","v":3.8166666666666664},3.8166666666666664,231.66757073170731,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":18.925342251570989},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F94<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F94<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F94<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F94<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F94*BT94+BU94","v":2.9286000000000003},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.8916110404368145},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC94*Bilans!F94+CD94","v":5.7750000000000004},0.4936703291627072,2.8509461509146341,null,2.9240538490853663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN94*Bilans!F94+CO94","v":2.9286000000000003},2.9286000000000003,177.76287711219516,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":24.664250128672151}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"R104*Bilans!F104+S104","v":8.9221249999999994},0.15816573483738189,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.4111744569359759},null,7.5109505430640233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC104*Bilans!F104+AD104","v":5.4910874999999999},5.2838766509433963,143.8106264335251,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.1296065403544464},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"AJ104*Bilans!F104+AK104","v":8.9221249999999994},0.15816573483738189,1.4111744569359759,null,7.5109505430640233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU104*Bilans!F104+AV104","v":5.4910874999999999},5.2838766509433963,143.8106264335251,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.1296065403544464},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"BB104*Bilans!F104+BC104","v":8.9221249999999994},0.15816573483738189,1.4111744569359759,null,7.5109505430640233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W104<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W104<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W104<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W104<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W104<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM104*Bilans!F104+BN104","v":4.1519444444444442},3.9952672955974839,108.73870275655777,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.1066127699987138},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F104<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F104<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F104<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F104<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F104*BT104+BU104","v":3.9836325000000001},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.125791496334879},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.8500000000000014},{"$f":"CC104*Bilans!F104+CD104","v":8.6476624999999991},0.16318565357239323,1.4111744569359759,null,7.236488043064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN104*Bilans!F104+CO104","v":4.2888125000000006},4.1269705188679255,112.32325332294069,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":7.8479079823747329}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F116<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F116<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F116<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F116<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F116<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F116<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F116<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F116<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F116<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F116<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F116<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F116<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F116<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F116<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F116<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F116*BT116+BU116","v":3.9262208333333337},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.1568761545778026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F119<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F119<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F119<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F119<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F119<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F119<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F119<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F119<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F119<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F119<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F119<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F119<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F119<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F119<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F119<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F119*BT119+BU119","v":4.3778983333333334},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.9343464485104735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F136<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F136<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F136<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F136<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F136<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F136<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F136<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F136<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F136<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F136<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F136<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F136<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F136<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F136<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F136<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F136*BT136+BU136","v":4.627463333333333},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.8300246772399975},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F142<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F142<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F142<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F142<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F142<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F142<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F142<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F142<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F142<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F142<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F142<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F142<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F142<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F142<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F142<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F142*BT142+BU142","v":4.4025033333333337},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.9235356459370287},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F152<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F152<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F152<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F152<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F152<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F152<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F152<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F152<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F152<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F152<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F152<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F152<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F152<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F152<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F152<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F152*BT152+BU152","v":4.8166875000000005},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.7581319305068586},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F169<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F169<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F169<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F169<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F169<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F169<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F169<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F169<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F169<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F169<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F169<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F169<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F169<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F169<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F169<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F169*BT169+BU169","v":5.0486775000000002},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.6773446299596788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F175<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F175<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F175<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F175<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F175<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F175<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F175<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F175<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F175<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F175<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F175<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F175<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F175<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F175<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F175<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F175*BT175+BU175","v":4.6016866666666676},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.8402756872530623},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F185<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F185<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F185<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F185<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F185<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F185<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F185<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F185<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F185<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F185<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F185<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F185<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F185<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F185<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F185<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F185*BT185+BU185","v":5.2847683333333331},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.6024112238959556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F201<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F201<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F201<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F201<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F201<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F201<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F201<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F201<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F201<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F201<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F201<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F201<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F201<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F201<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F201<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F201*BT201+BU201","v":5.1318658333333325},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.650154615893912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F211<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F211<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F211<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F211<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F211<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F211<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F211<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F211<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F211<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F211<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F211<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F211<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F211<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F211<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F211<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":1.1399999999999997},{"$f":"Bilans!F211*BT211+BU211","v":5.6648666666666667},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.4948934531598135},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F217<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F217<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F217<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F217<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F217<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F217<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F217<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F217<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F217<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F217<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F217<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F217<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F217<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F217<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F217<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F217*BT217+BU217","v":4.8248891666666651},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.7551433412249211},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F234<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F234<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F234<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F234<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F234<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F234<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F234<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F234<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F234<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F234<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F234<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F234<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F234<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F234<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F234<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":1.1399999999999997},{"$f":"Bilans!F234*BT234+BU234","v":6.2247333333333339},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.3604393376460446},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F244<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F244<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F244<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F244<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F244<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F244<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F244<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F244<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F244<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F244<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F244<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F244<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F244<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F244<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F244<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F244*BT244+BU244","v":4.447026666666666},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.904277335798134},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"R250*Bilans!F250+S250","v":9.2944999999999993},0.13106194485374034,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.2181552464430896},null,8.07634475355691,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC250*Bilans!F250+AD250","v":5.8179499999999997},5.5984047169811317,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"AJ250*Bilans!F250+AK250","v":9.2944999999999993},0.13106194485374034,1.2181552464430896,null,{"$f":"AL250-AN250","v":8.07634475355691},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU250*Bilans!F250+AV250","v":5.8179499999999997},5.5984047169811317,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"BB250*Bilans!F250+BC250","v":9.2944999999999993},0.13106194485374034,1.2181552464430896,null,{"$f":"BD250-BF250","v":8.07634475355691},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W250<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W250<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W250<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W250<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W250<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM250*Bilans!F250+BN250","v":4.3051851851851852},4.1427253668763102,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F250<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F250<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F250<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F250<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F250*BT250+BU250","v":4.1775433333333334},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.027117714244318},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.8500000000000014},{"$f":"CC250*Bilans!F250+CD250","v":9.0103833333333334},0.13519460841766884,1.2181552464430896,null,{"$f":"CE250-CG250","v":7.792228086890244},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN250*Bilans!F250+CO250","v":4.5025833333333338},4.3326745283018875,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A06'!$C$39+'251.A06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W260<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W260<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W260<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W260<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W260<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.1032407407407412},2.0238731656184492,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F260<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F260<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F260<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F260<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F260*BT260+BU260","v":5.1494408333333332},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.6445226515092344},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"R277*Bilans!F277+S277","v":9.963874999999998},8.7434575327659858E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A06'!$C$39+'251.A06'!$C$40)","v":0.87118717924288669},null,9.0926878207571118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC277*Bilans!F277+AD277","v":6.4055124999999995},6.1637950471698106,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"AJ277*Bilans!F277+AK277","v":9.963874999999998},8.7434575327659858E-2,0.87118717924288669,null,9.0926878207571118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU277*Bilans!F277+AV277","v":6.4055124999999995},6.1637950471698106,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"BB277*Bilans!F277+BC277","v":9.963874999999998},8.7434575327659858E-2,0.87118717924288669,null,9.0926878207571118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W277<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W277<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W277<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W277<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W277<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM277*Bilans!F277+BN277","v":4.580648148148148},4.4077935010482179,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F277<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F277<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F277<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F277<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F277*BT277+BU277","v":4.526114166666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.8710027589206686},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.8500000000000014},{"$f":"CC277*Bilans!F277+CD277","v":9.6624041666666667},9.0162568675020413E-2,0.87118717924288669,null,8.7912169874237804,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN277*Bilans!F277+CO277","v":4.8868541666666667},4.7024445754716986,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"R286*Bilans!F286+S286","v":9.3777499999999989},0.12529689055438048,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.1750029153963415},null,8.2027470846036579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC286*Bilans!F286+AD286","v":5.8910250000000008},5.6687221698113213,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"AJ286*Bilans!F286+AK286","v":9.3777499999999989},0.12529689055438048,1.1750029153963415,null,8.2027470846036579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU286*Bilans!F286+AV286","v":5.8910250000000008},5.6687221698113213,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.26999999999999991},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.0500000000000007},{"$f":"BB286*Bilans!F286+BC286","v":9.3777499999999989},0.12529689055438048,1.1750029153963415,null,8.2027470846036579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W286<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W286<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W286<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W286<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W286<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM286*Bilans!F286+BN286","v":4.3394444444444442},4.1756918238993705,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F286<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F286<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F286<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F286<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F286*BT286+BU286","v":4.2208950000000005},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.0062977385183127},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.8500000000000014},{"$f":"CC286*Bilans!F286+CD286","v":9.0914750000000009},0.12924227536195626,1.1750029153963415,null,7.9164720846036598,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN286*Bilans!F286+CO286","v":4.5503750000000007},4.3786627358490575,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.91666666666666663},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.41666666666666607},{"$f":"R292*Bilans!F292+S292","v":7.8104166666666686},0.21046856153510848,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.6438471608231706},null,6.1665695058434977,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.0000000000000071E-2},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.5399999999999991},{"$f":"AC292*Bilans!F292+AD292","v":5.258},5.059584905660377,165.08265544776808,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.673944094480885},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.1800000000000006},{"$f":"AJ292*Bilans!F292+AK292","v":8.0392500000000009},0.20447767650255563,1.6438471608231706,null,6.3954028391768301,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9566666666666652},{"$f":"AU292*Bilans!F292+AV292","v":4.0635833333333338},3.9102405660377362,127.58218472802579,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.9295608675710252},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.91666666666666663},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.41666666666666607},{"$f":"BB292*Bilans!F292+BC292","v":7.8104166666666686},0.21046856153510848,1.6438471608231706,null,6.1665695058434977,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W292<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W292<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W292<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W292<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W292<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.5399999999999991},{"$f":"BM292*Bilans!F292+BN292","v":5.5372222222222218},5.3282704402515719,173.84924843074091,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.2869746651755687},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F292<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F292<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.11133333333333351},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F292<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F292<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.7806666666666651},{"$f":"Bilans!F292*BT292+BU292","v":3.7798833333333333},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.240379225026325},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.1800000000000006},{"$f":"CC292*Bilans!F292+CD292","v":8.0392500000000009},0.20447767650255563,1.6438471608231706,null,6.3954028391768301,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9566666666666652},{"$f":"CN292*Bilans!F292+CO292","v":4.0635833333333338},3.9102405660377362,127.58218472802579,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":9.9295608675710252}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.91666666666666663},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.41666666666666607},{"$f":"R309*Bilans!F309+S309","v":6.4124999999999996},0.28963372438548951,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.8572762576219515},null,4.5552237423780486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.0000000000000071E-2},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.5399999999999991},{"$f":"AC309*Bilans!F309+AD309","v":5.1359999999999992},4.942188679245282,185.78193518269674,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.0513175290631445},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.1800000000000006},{"$f":"AJ309*Bilans!F309+AK309","v":7.3834999999999997},0.25154415353449605,1.8572762576219515,null,5.5262237423780487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9566666666666652},{"$f":"AU309*Bilans!F309+AV309","v":3.8754999999999997},3.7292547169811319,140.18650502346986,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.995243666434861},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.91666666666666663},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.41666666666666607},{"$f":"BB309*Bilans!F309+BC309","v":6.4124999999999996},0.28963372438548951,1.8572762576219515,null,4.5552237423780486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W309<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W309<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W309<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W309<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W309<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.5399999999999991},{"$f":"BM309*Bilans!F309+BN309","v":5.3677777777777766},5.1652201257861625,194.16591572940635,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.6604864720226615},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F309<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F309<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.11133333333333351},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F309<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F309<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.7806666666666651},{"$f":"Bilans!F309*BT309+BU309","v":3.6100999999999996},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.3457444649797115},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.1800000000000006},{"$f":"CC309*Bilans!F309+CD309","v":7.3834999999999997},0.25154415353449605,1.8572762576219515,null,5.5262237423780487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9566666666666652},{"$f":"CN309*Bilans!F309+CO309","v":3.8754999999999997},3.7292547169811319,140.18650502346986,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":11.995243666434861}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.91666666666666663},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.41666666666666607},{"$f":"R315*Bilans!F315+S315","v":8.7041666666666639},0.17318056398790424,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.5073924923780493},null,7.1967741742886151,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.0000000000000071E-2},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.5399999999999991},{"$f":"AC315*Bilans!F315+AD315","v":5.3359999999999994},5.1346415094339619,151.23798525172577,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.8263348813398199},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.1800000000000006},{"$f":"AJ315*Bilans!F315+AK315","v":8.4585000000000008},0.1782103791899331,1.5073924923780493,null,6.951107507621952,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9566666666666652},{"$f":"AU315*Bilans!F315+AV315","v":4.1838333333333333},4.0259528301886789,118.58218215186382,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.7062079257847937},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.91666666666666663},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.41666666666666607},{"$f":"BB315*Bilans!F315+BC315","v":8.7041666666666639},0.17318056398790424,1.5073924923780493,null,7.1967741742886151,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W315<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W315<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W315<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W315<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W315<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.5399999999999991},{"$f":"BM315*Bilans!F315+BN315","v":5.6455555555555543},5.4325157232704395,160.01170312011047,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.4520351572813137},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F315<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F315<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.11133333333333351},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F315<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F315<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.7806666666666651},{"$f":"Bilans!F315*BT315+BU315","v":3.8884333333333334},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.1778365133404001},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.1800000000000006},{"$f":"CC315*Bilans!F315+CD315","v":8.4585000000000008},0.1782103791899331,1.5073924923780493,null,6.951107507621952,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9566666666666652},{"$f":"CN315*Bilans!F315+CO315","v":4.1838333333333333},4.0259528301886789,118.58218215186382,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":8.7062079257847937}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R325*Bilans!F325+S325","v":5.9870749999999999},0.37108914003655374,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.2217385130843499},null,3.76533648691565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC325*Bilans!F325+AD325","v":4.6260833333333329},4.451514150943396,205.06627378877133,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.314752413519491},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ325*Bilans!F325+AK325","v":6.6385333333333332},0.33467309743382323,2.2217385130843499,null,4.4167948202489828,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.6002749999999999},3.4644155660377356,159.5939644115509,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.823533172968443},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB325*Bilans!F325+BC325","v":5.9870749999999999},0.37108914003655374,2.2217385130843499,null,3.76533648691565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W325<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W325<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W325<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W325<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W325<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM325*Bilans!F325+BN325","v":4.0984259259259259},3.9437683438155138,181.67613345247233,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.900231924147407},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F325<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F325<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F325<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F325<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F325*BT325+BU325","v":3.3419983333333327},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.5339246906735711},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC325*Bilans!F325+CD325","v":6.634383333333334},0.33488244520355065,2.2217385130843499,null,4.4126448202489836,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN325*Bilans!F325+CO325","v":3.3419983333333327},3.2158851886792448,148.14500644352509,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":17.046409127765063}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R342*Bilans!F342+S342","v":5.8707777777777777},0.46138010820900177,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.708660086382114},null,3.1621176913956637,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC342*Bilans!F342+AD342","v":3.9296296296296296},3.9296296296296296,225.52163613369467,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":17.379286214110017},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ342*Bilans!F342+AK342","v":5.8635555555555561},0.46194839644961389,2.708660086382114,null,3.1548954691734421,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU342*Bilans!F342+AV342","v":3.253703703703704},3.253703703703704,186.73021427280941,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":20.989667243222232},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB342*Bilans!F342+BC342","v":5.8707777777777777},0.46138010820900177,2.708660086382114,null,3.1621176913956637,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W342<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W342<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W342<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W342<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W342<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM342*Bilans!F342+BN342","v":3.9296296296296296},3.9296296296296296,225.52163613369467,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":17.379286214110017},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F342<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F342<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F342<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F342<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F342*BT342+BU342","v":3.0058666666666669},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.8172813474837834},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC342*Bilans!F342+CD342","v":5.8766666666666669},0.46091776852786964,2.708660086382114,null,3.168006580284553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN342*Bilans!F342+CO342","v":3.0058666666666669},3.0058666666666669,172.50683462764229,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":22.720288563070156}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R352*Bilans!F352+S352","v":5.5985694444444443},0.52724706418633005,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.9518293032266261},null,2.6467401412178182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC352*Bilans!F352+AD352","v":3.736574074074074},3.6660726764500353,231.12746247038575,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.464275424091486},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ352*Bilans!F352+AK352","v":5.7361388888888891},0.51460213227131357,2.9518293032266261,null,2.7843095856622631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU352*Bilans!F352+AV352","v":3.0992592592592594},3.0407826694619153,191.70606923079549,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":24.672437701338787},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB352*Bilans!F352+BC352","v":5.5985694444444443},0.52724706418633005,2.9518293032266261,null,2.6467401412178182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W352<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W352<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W352<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W352<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W352<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM352*Bilans!F352+BN352","v":3.736574074074074},3.6660726764500353,231.12746247038575,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.464275424091486},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F352<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F352<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F352<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F352<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F352*BT352+BU352","v":2.8738166666666669},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.9467335864697661},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC352*Bilans!F352+CD352","v":5.7029166666666669},0.51759993627119916,2.9518293032266261,null,2.7510873634400408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN352*Bilans!F352+CO352","v":2.8738166666666669},2.8195937106918243,177.76121671998777,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":26.607918967588329}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R358*Bilans!F358+S358","v":5.9040694444444437},0.45374126973678591,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.6789199663363821},null,3.2251494781080616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC358*Bilans!F358+AD358","v":3.9532407407407408},3.9532407407407408,224.14257908762423,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":17.067299176518642},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ358*Bilans!F358+AK358","v":5.8791388888888889},0.45566536476954655,2.6789199663363821,null,3.2002189225525068,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU358*Bilans!F358+AV358","v":3.2725925925925927},3.2725925925925927,185.55089156278231,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":20.61703084940763},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB358*Bilans!F358+BC358","v":5.9040694444444437},0.45374126973678591,2.6789199663363821,null,3.2251494781080616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W358<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W358<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W358<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W358<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W358<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM358*Bilans!F358+BN358","v":3.9532407407407408},3.9532407407407408,224.14257908762423,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":17.067299176518642},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F358<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F358<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F358<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F358<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F358*BT358+BU358","v":3.0220166666666666},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.8022254762625143},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC358*Bilans!F358+CD358","v":5.8979166666666671},0.45421461810012831,2.6789199663363821,null,3.2189967003302851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN358*Bilans!F358+CO358","v":3.0220166666666666},3.0220166666666666,171.34362770569106,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":22.326528898150041}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R369*Bilans!F369+S369","v":5.9704249999999996},0.43717314805982516,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.6101094925050816},null,3.360315507494918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC369*Bilans!F369+AD369","v":4.0155833333333328},4.0155833333333328,221.25158991056912,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":16.328115942615842},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ369*Bilans!F369+AK369","v":5.9281333333333333},0.44029196810211452,2.6101094925050816,null,3.3180238408282516,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.3172250000000001},3.3172250000000001,182.77327212926835,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":19.765590288238648},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB369*Bilans!F369+BC369","v":5.9704249999999996},0.43717314805982516,2.6101094925050816,null,3.360315507494918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W369<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W369<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W369<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W369<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W369<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM369*Bilans!F369+BN369","v":3.7900925925925928},3.7900925925925928,208.82744607949419,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.299553676352733},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F369<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F369<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F369<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F369<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F369*BT369+BU369","v":3.0611683333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.7663856315284598},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC369*Bilans!F369+CD369","v":5.9572833333333337},0.43813754465907245,2.6101094925050816,null,3.3471738408282521,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN369*Bilans!F369+CO369","v":3.0611683333333333},3.0611683333333333,168.66499945642281,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":21.41891693113984}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"R370*Bilans!F370+S370","v":5.782},0.48218040006411828,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.7879670731707318},null,2.9940329268292682,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC370*Bilans!F370+AD370","v":3.8666666666666667},3.8666666666666667,229.03945365853659,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":18.229879226240538},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":7.3333333333333348E-2},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.7633333333333336},{"$f":"AJ370*Bilans!F370+AK370","v":5.8220000000000001},0.47886758384931838,2.7879670731707318,null,3.0340329268292683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU370*Bilans!F370+AV370","v":3.2033333333333336},3.2033333333333336,189.74734048780491,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":22.004849013984416},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.6566666666666663},{"$f":"BB370*Bilans!F370+BC370","v":5.782},0.48218040006411828,2.7879670731707318,null,2.9940329268292682,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W370<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W370<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W370<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W370<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W370<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM370*Bilans!F370+BN370","v":3.8666666666666667},3.8666666666666667,229.03945365853659,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":18.229879226240538},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F370<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F370<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F370<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F370<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.9020000000000001},{"$f":"Bilans!F370*BT370+BU370","v":2.9628000000000001},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.8582327841984796},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC370*Bilans!F370+CD370","v":5.82},0.47903214315648313,2.7879670731707318,null,3.0320329268292685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":7.6000000000000012E-2},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.9020000000000001},{"$f":"CN370*Bilans!F370+CO370","v":2.9628000000000001},2.9628000000000001,175.4995068878049,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":23.791300911794053}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"R371*Bilans!F371+S371","v":5.9734249999999998},0.42523891058417929,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.5401327394563009},null,3.4332922605436988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC371*Bilans!F371+AD371","v":4.1255833333333332},4.1255833333333332,220.59876454471544,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.423371141898139},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.3979999999999997},{"$f":"AJ371*Bilans!F371+AK371","v":6.0561333333333334},0.41943144241479174,2.5401327394563009,null,3.5160005938770325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.3682250000000002},3.3682250000000002,180.10211251951222,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":18.891375405986615},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.9579999999999993},{"$f":"BB371*Bilans!F371+BC371","v":5.9734249999999998},0.42523891058417929,2.5401327394563009,null,3.4332922605436988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W371<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W371<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W371<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W371<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W371<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM371*Bilans!F371+BN371","v":3.8456481481481481},3.8456481481481481,205.63037074074074,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.546080264121446},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F371<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F371<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F371<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F371<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F371*BT371+BU371","v":3.1117683333333335},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.7214018480456468},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.4520000000000008},{"$f":"CC371*Bilans!F371+CD371","v":6.0792833333333345},0.41783424133704911,2.5401327394563009,null,3.5391505938770336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN371*Bilans!F371+CO371","v":3.1117683333333335},3.1117683333333335,166.38913686130081,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":20.448309806748448}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10843.638354833536},{"$f":"SUM(AA7:AA372)","v":4.712521264028231},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.1877429310205425},{"$f":"SUM(AF7:AF372)/229","v":3.984263615902091},{"$f":"SUM(AG7:AG372)/Z373","v":3.7007836970152597},{"$f":"SUM(AH7:AH372)","v":3746.6684108950849},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10841.826998834382},{"$f":"SUM(AS7:AS372)","v":6.5238772631836035},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.5572957691250209},{"$f":"SUM(AX7:AX372)/229","v":3.4035302002462622},{"$f":"SUM(AY7:AY372)/AR373","v":3.0691735496843791},{"$f":"SUM(AZ7:AZ372)","v":4490.9645623129545},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10806.19681245567},{"$f":"SUM(BK7:BK372)","v":42.15406364189473},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.8801408701277711},{"$f":"SUM(BP7:BP372)/229","v":3.7019949587883989},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5013737729570669},{"$f":"SUM(BR7:BR372)","v":4136.1636142035495},null,null,null,{"$f":"SUM(BV7:BV372)","v":1406.2925000239311},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":857.36302984492363},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(CK7:CK372)","v":10847.173195532519},{"$f":"SUM(CL7:CL372)","v":42.15406364189473},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.162414283406112},{"$f":"SUM(CQ7:CQ372)/229","v":3.022273691678337},{"$f":"SUM(CR7:CR372)/CK373","v":2.8017751183455699},{"$f":"SUM(CS7:CS372)","v":5081.5006918455319}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.8528561644491264},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A08","index":52,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45","VTS70"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4689.955531192566},null,null,"COP",{"$f":"K13","v":3.5928026035233018},{"$f":"L13","v":3.1206501847468355},{"$f":"M13","v":3.41817769396323},{"$f":"N13","v":3.0991805144508056},null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU",null,null,null,null,null,null,null,null,"V70stC  /  V55stC"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99968867239041659},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99968867239041659},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99790468591192971},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.99790822764924914},null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.5928026035233018},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.1132760958341166E-4},{"$f":"1-L3","v":3.1132760958341166E-4},{"$f":"1-M3","v":2.0953140880702881E-3},{"$f":"1-N3","v":2.0917723507508645E-3}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.99968867239041659},null,null,"COP-Inst",{"$f":"K14","v":3.5931140280879506},{"$f":"L14","v":3.1209616093114838},{"$f":"M14","v":3.4202774076108873},{"$f":"N14","v":3.1012766714848832}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.1132760958341166E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.5931140280879506},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R7*Bilans!F7+S7","v":6.8767166666666668},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.37370637530537093},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":4.3068438071646344},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC7*Bilans!F7+AD7","v":3.7860000000000005},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.6431320754716987},{"$f":"AF7*Z7","v":197.32127432305572},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.691760057378701},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ7*Bilans!F7+AK7","v":6.8939500000000002},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.37277219293758046},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":4.3240771404979679},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.1637166666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.0443311320754716},{"$f":"AX7*AR7","v":164.88869631900599},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":21.171618900945337},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB7*Bilans!F7+BC7","v":6.8767166666666668},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.37370637530537093},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":4.3068438071646344},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W7<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W7<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W7<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W7<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W7<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM7*Bilans!F7+BN7","v":3.482037037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.3506394129979036},{"$f":"BP7*BJ7","v":181.47912979086772},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":19.236154832583797},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F7<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F7<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F7<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F7<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F7*BT7+BU7","v":3.0056966666666667},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.8174406908514573},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC7*Bilans!F7+CD7","v":6.9410833333333333},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":0.37024088835825814},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"CE7-CG7","v":4.3712104738313009},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN7*Bilans!F7+CO7","v":3.0056966666666667},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.8922741509433965},{"$f":"CQ7*CK7","v":156.65290451537967},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":22.284685051575096}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R8*Bilans!F8+S8","v":6.6916296296296292},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.44940137642127032},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":3.6844020635727186},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC8*Bilans!F8+AD8","v":3.3925925925925928},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.3925925925925928},{"$f":"AF8*Z8","v":218.25656946702804},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":22.565806880391946},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ8*Bilans!F8+AK8","v":6.6201481481481483},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.4542538170989604},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":3.6129205820912378},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU8*Bilans!F8+AV8","v":2.889444444444444},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.889444444444444},{"$f":"AX8*AR8","v":185.88740466124659},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":26.495262580835774},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB8*Bilans!F8+BC8","v":6.6916296296296292},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.44940137642127032},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":3.6844020635727186},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W8<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W8<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W8<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W8<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W8<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM8*Bilans!F8+BN8","v":3.3925925925925928},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.3925925925925928},{"$f":"BP8*BJ8","v":218.25656946702804},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":22.565806880391946},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F8<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F8<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F8<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F8<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F8*BT8+BU8","v":2.7485111111111107},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.0810761720369535},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC8*Bilans!F8+CD8","v":6.5840740740740742},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":0.45674266908666583},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"CE8-CG8","v":3.5768465080171636},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN8*Bilans!F8+CO8","v":2.7485111111111107},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.7485111111111107},{"$f":"CQ8*CK8","v":176.82070271653114},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":27.85384019689991}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":3045.986884080005},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R9*Bilans!F9+S9","v":6.6634814814814813},0.46792717896534985,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.1180240917174795},null,3.5454573897640018,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC9*Bilans!F9+AD9","v":3.3046296296296296},3.3046296296296296,221.11228491418248,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":24.094296419711746},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ9*Bilans!F9+AK9","v":6.5744074074074073},0.47426694126141183,3.1180240917174795,null,3.4563833156899277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU9*Bilans!F9+AV9","v":2.8234722222222222},2.8234722222222222,188.91811319783199,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":28.200286592864455},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB9*Bilans!F9+BC9","v":6.6634814814814813},0.46792717896534985,3.1180240917174795,null,3.5454573897640018,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W9<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W9<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W9<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W9<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W9<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM9*Bilans!F9+BN9","v":3.3046296296296296},3.3046296296296296,221.11228491418248,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":24.094296419711746},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F9<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F9<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F9<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F9<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F9*BT9+BU9","v":2.6857055555555553},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.153127518206857},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC9*Bilans!F9+CD9","v":6.5137037037037038},0.4786868168327284,3.1180240917174795,null,3.3956796119862243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN9*Bilans!F9+CO9","v":2.6857055555555553},2.6857055555555553,179.70016569214093,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":29.646855996165996}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R10*Bilans!F10+S10","v":6.4834814814814807},0.59019814080844957,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.826538716336382},null,2.6569427651450988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC10*Bilans!F10+AD10","v":2.7421296296296296},2.6903913347309576,224.34215298529091,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":36.883059039791142},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ10*Bilans!F10+AK10","v":6.2819074074074068},0.6091364402831313,3.826538716336382,null,2.4553686910710248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU10*Bilans!F10+AV10","v":2.4015972222222222},2.0844051362683436,173.8111217975661,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":47.605842411553951},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB10*Bilans!F10+BC10","v":6.4834814814814807},0.59019814080844957,3.826538716336382,null,2.6569427651450988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W10<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W10<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W10<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W10<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W10<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM10*Bilans!F10+BN10","v":2.7421296296296296},2.6903913347309576,224.34215298529091,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":36.883059039791142},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F10<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F10<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F10<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F10<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.2840805555555552},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.7075627969537615},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC10*Bilans!F10+CD10","v":6.0637037037037036},0.6310563482841578,3.826538716336382,null,2.2371649873673216,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN10*Bilans!F10+CO10","v":2.2840805555555552},1.9824095387840666,165.30607212718718,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":50.055178053616594}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.5615225176434557},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R11*Bilans!F11+S11","v":6.5079259259259254},0.5731965488472538,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.7303206808943088},null,2.7776052450316167,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC11*Bilans!F11+AD11","v":2.8185185185185189},2.7653389238294905,224.40415109338525,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":34.92055315386834},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ11*Bilans!F11+AK11","v":6.321629629629629},0.59008845811058064,3.7303206808943088,null,2.5913089487353203,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU11*Bilans!F11+AV11","v":2.4588888888888887},2.4124947589098533,195.7712429840978,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":40.027927323533376},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB11*Bilans!F11+BC11","v":6.5079259259259254},0.5731965488472538,3.7303206808943088,null,2.7776052450316167,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W11<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W11<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W11<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W11<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W11<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM11*Bilans!F11+BN11","v":2.8185185185185189},2.7653389238294905,224.40415109338525,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":34.92055315386834},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F11<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F11<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F11<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F11<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.3386222222222219},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.6210945113556563},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC11*Bilans!F11+CD11","v":6.1248148148148145},0.60905036212218866,3.7303206808943088,null,2.3944941339205057,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN11*Bilans!F11+CO11","v":2.3386222222222219},2.0297475890985321,164.71173957756304,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":47.575947569390628}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55","COP PC70",null,null,null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R12*Bilans!F12+S12","v":6.4742962962962958},0.59661980164360962,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.8626933720782524},null,2.6116029242180434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC12*Bilans!F12+AD12","v":2.7134259259259257},2.6622292103424181,224.23216409128875,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":37.649046457055626},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ12*Bilans!F12+AK12","v":6.2669814814814808},0.61635627670071436,3.8626933720782524,null,2.4042881094032285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU12*Bilans!F12+AV12","v":2.3800694444444441},2.0657206498951779,173.98990662959554,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":48.520786789151892},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB12*Bilans!F12+BF8","v":2.7626349734643174},1,3.8626933720782524,null,-1.100058398613935,0.28479050565229524,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":60.240107077630213},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":23.987112434564921},null,{"$f":"IF(Bilans!W12<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W12<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W12<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W12<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W12<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W12<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM12*Bilans!F12+BN12","v":2.7134259259259257},1.9966719077568134,120.27972952216663,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":64.447271102764262},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F12<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F12<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F12<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F12<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.2635861111111106},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.7411309653541056},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC12*Bilans!F12+CD12","v":6.0407407407407403},0.6394403497615746,3.8626933720782524,null,2.1780473686624879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":23.987112434564921},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN12*Bilans!F12+CO12","v":2.2635861111111106},1.9646219077568128,165.47464068310066,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":79.562312955872599}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3644.6620597441042},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.5928026035233018},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1206501847468355},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.41817769396323},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.0991805144508056},null,null,null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R13*Bilans!F13+S13","v":6.4862962962962953},0.58823385326214128,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.8154590637703252},null,2.6708372325259702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC13*Bilans!F13+AD13","v":2.7509259259259258},2.6990216631726067,224.3663793697057,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":36.651520856711819},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ13*Bilans!F13+AK13","v":6.2864814814814807},0.60693077280348073,3.8154590637703252,null,2.4710224177111555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU13*Bilans!F13+AV13","v":2.4081944444444443},2.0901310272536686,173.75004335532034,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":47.328730826252645},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB13*Bilans!F13+BC13","v":6.4862962962962953},0.58823385326214128,3.8154590637703252,null,2.6708372325259702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W13<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W13<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W13<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W13<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W13<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM13*Bilans!F13+BN13","v":2.7509259259259258},2.6990216631726067,224.3663793697057,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":36.651520856711819},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F13<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F13<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F13<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F13<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F13*BT13+BU13","v":2.2903611111111108},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.6973960359093936},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC13*Bilans!F13+CD13","v":6.0707407407407405},0.62849975426635829,3.8154590637703252,null,2.2552816769704154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN13*Bilans!F13+CO13","v":2.2903611111111108},1.987860587002096,165.24842637725621,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":49.763675293585116}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5931140280879506},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.1209616093114838},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4202774076108873},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.1012766714848832},null,null,null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R14*Bilans!F14+S14","v":6.588814814814814},0.5178361435884814,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.4119264545223578},null,3.1768883602924562,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC14*Bilans!F14+AD14","v":3.0712962962962966},3.0133473095737253,222.21804790782505,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":29.122450076217739},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ14*Bilans!F14+AK14","v":6.453074074074074},0.52872885315700047,3.4119264545223578,null,3.0411476195517162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU14*Bilans!F14+AV14","v":2.6484722222222219},2.5985010482180293,191.62538237357469,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":33.771799570966586},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB14*Bilans!F14+BC14","v":6.588814814814814},0.5178361435884814,3.4119264545223578,null,3.1768883602924562,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W14<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W14<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W14<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W14<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W14<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM14*Bilans!F14+BN14","v":3.0712962962962966},3.0133473095737253,222.21804790782505,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":29.122450076217739},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F14<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F14<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F14<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F14<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.5191055555555555},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.3616582974648983},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC14*Bilans!F14+CD14","v":6.3270370370370372},0.53926133742377602,3.4119264545223578,null,2.9151105825146795,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN14*Bilans!F14+CO14","v":2.5191055555555555},2.4715752620545075,182.26529290071076,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":35.50612353694553}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9765039112732548},null,null,null,null,{"$f":"F11","v":3.5615225176434557},{"$f":"F15","v":2.9765039112732548},{"$f":"F28","v":3.344992384754006},null,null,null,null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R15*Bilans!F15+S15","v":6.5054074074074064},0.57494232413239099,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.7402340542428862},null,2.7651733531645202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC15*Bilans!F15+AD15","v":2.8106481481481485},2.7576170510132783,224.41326139660146,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":35.117821518781959},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ15*Bilans!F15+AK15","v":6.3175370370370363},0.59203990927405448,3.7402340542428862,null,2.57730298279415,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU15*Bilans!F15+AV15","v":2.4529861111111111},2.4067033542976941,195.85611017078287,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":40.238238435868091},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB15*Bilans!F15+BC15","v":6.5054074074074064},0.57494232413239099,3.7402340542428862,null,2.7651733531645202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W15<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W15<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W15<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W15<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W15<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM15*Bilans!F15+BN15","v":2.8106481481481485},2.7576170510132783,224.41326139660146,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":35.117821518781959},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F15<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F15<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F15<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F15<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.3330027777777778},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.6298165495925878},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC15*Bilans!F15+CD15","v":6.1185185185185187},0.61129733332056857,3.7402340542428862,null,2.3782844642756324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN15*Bilans!F15+CO15","v":2.3330027777777778},2.0248703354297692,164.78276260732218,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":47.826027039938822}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.7236563917354681},{"$f":"F19","v":3.7236563917354681},{"$f":"F19","v":3.7236563917354681},null,null,null,null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R16*Bilans!F16+S16","v":6.7040740740740734},0.44126061350706941,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.9582438389227641},null,3.7458302351513093,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC16*Bilans!F16+AD16","v":3.4314814814814816},3.4314814814814816,216.84954290876249,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.915034235846946},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ16*Bilans!F16+AK16","v":6.6403703703703707},0.44549380138833528,2.9582438389227641,null,3.6821265314476066,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU16*Bilans!F16+AV16","v":2.9186111111111108},2.9186111111111108,184.43913766937672,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":25.766034351083025},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB16*Bilans!F16+BC16","v":6.7040740740740734},0.44126061350706941,2.9582438389227641,null,3.7458302351513093,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W16<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W16<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W16<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W16<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W16<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM16*Bilans!F16+BN16","v":3.4314814814814816},3.4314814814814816,216.84954290876249,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.915034235846946},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F16<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F16<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F16<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F16<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.7762777777777776},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.0502610944793909},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC16*Bilans!F16+CD16","v":6.6151851851851848},0.44718987543202865,2.9582438389227641,null,3.6569413462624207,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN16*Bilans!F16+CO16","v":2.7762777777777776},2.7762777777777776,175.44450417344177,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":27.086999272289969}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":696.42725889240012},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R17*Bilans!F17+S17","v":6.6848148148148141},0.45387225706461004,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.0340519880589429},null,3.6507628267558712,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC17*Bilans!F17+AD17","v":3.3712962962962965},3.3712962962962965,218.98954019873537,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":22.928544476524142},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ17*Bilans!F17+AK17","v":6.6090740740740737},0.45907368476332461,3.0340519880589429,null,3.5750220860151307,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU17*Bilans!F17+AV17","v":2.873472222222222},2.873472222222222,186.65234539295395,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":26.900875002505167},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB17*Bilans!F17+BC17","v":6.6848148148148141},0.45387225706461004,3.0340519880589429,null,3.6507628267558712,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W17<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W17<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W17<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W17<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W17<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM17*Bilans!F17+BN17","v":3.3712962962962965},3.3712962962962965,218.98954019873537,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":22.928544476524142},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F17<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F17<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F17<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F17<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.7333055555555554},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.0982163980206834},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC17*Bilans!F17+CD17","v":6.5670370370370366},0.46201231559185307,3.0340519880589429,null,3.5329850489780936,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN17*Bilans!F17+CO17","v":2.7333055555555554},2.7333055555555554,177.54752897018972,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":28.280379014361394}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4689.955531192566},null,null,null,null,null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R18*Bilans!F18+S18","v":6.6784444444444437},0.45805980968809784,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.0591269912347561},null,3.6193174532096877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC18*Bilans!F18+AD18","v":3.3513888888888888},3.3513888888888888,219.65068170731709,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.271794107123004},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ18*Bilans!F18+AK18","v":6.5987222222222224},0.46359384259768815,3.0591269912347561,null,3.5395952309874663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU18*Bilans!F18+AV18","v":2.8585416666666665},2.8585416666666665,187.34937859756099,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":27.284133411310069},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB18*Bilans!F18+BC18","v":6.6784444444444437},0.45805980968809784,3.0591269912347561,null,3.6193174532096877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W18<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W18<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W18<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W18<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W18<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM18*Bilans!F18+BN18","v":3.3513888888888888},3.3513888888888888,219.65068170731709,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.271794107123004},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F18<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F18<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F18<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F18<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.7190916666666665},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.1144121387436083},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC18*Bilans!F18+CD18","v":6.5511111111111111},0.46696307532416559,3.0591269912347561,null,3.491984119876355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN18*Bilans!F18+CO18","v":2.7190916666666665},2.7190916666666665,178.20979838780488,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":28.683414079501535}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.7236563917354681},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5171.2812369924704},null,null,null,null,null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R19*Bilans!F19+S19","v":6.6615555555555552},0.46920045634452878,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.1256049066310974},null,3.5359506489244579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC19*Bilans!F19+AD19","v":3.2986111111111112},3.2986111111111112,221.29110772357731,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":24.20185692015405},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ19*Bilans!F19+AK19","v":6.5712777777777776},0.47564644386226046,3.1256049066310974,null,3.4456728711466802,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU19*Bilans!F19+AV19","v":2.8189583333333332},2.8189583333333332,189.11305128048784,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":28.319863121900756},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB19*Bilans!F19+BC19","v":6.6615555555555552},0.46920045634452878,3.1256049066310974,null,3.5359506489244579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W19<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W19<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W19<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W19<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W19<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM19*Bilans!F19+BN19","v":3.2986111111111112},3.2986111111111112,221.29110772357731,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":24.20185692015405},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F19<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F19<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F19<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F19<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.6814083333333332},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1581807171069642},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC19*Bilans!F19+CD19","v":6.5088888888888885},0.48020560190645062,3.1256049066310974,null,3.3832839822577911,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN19*Bilans!F19+CO19","v":2.6814083333333332},2.6814083333333332,179.88535185121955,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":29.772606116689232}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5460.9835799340708},null,null,null,null,null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R20*Bilans!F20+S20","v":6.552518518518518},0.54250829640804044,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.5547956586636182},null,2.9977228598548997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC20*Bilans!F20+AD20","v":2.9578703703703706},2.9020614954577226,223.65324405242805,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":31.601590513479277},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ20*Bilans!F20+AK20","v":6.3940925925925924},0.55594998151602726,3.5547956586636182,null,2.8392969339289742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU20*Bilans!F20+AV20","v":2.5634027777777777},2.5150366876310275,193.82639374801866,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":36.464581004094157},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB20*Bilans!F20+BC20","v":6.552518518518518},0.54250829640804044,3.5547956586636182,null,2.9977228598548997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W20<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W20<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W20<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W20<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W20<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM20*Bilans!F20+BN20","v":2.9578703703703706},2.9020614954577226,223.65324405242805,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":31.601590513479277},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F20<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F20<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F20<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F20<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.4381194444444443},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.4733212568069565},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC20*Bilans!F20+CD20","v":6.2362962962962962},0.57001712070268262,3.5547956586636182,null,2.681500637632678,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN20*Bilans!F20+CO20","v":2.4381194444444443},2.3921171907756813,184.35335388583118,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":38.33832195932338}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6074999999999999},{"$f":"R21*Bilans!F21+S21","v":6.3643749999999999},0.62387496017992683,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.9705741996951218},null,2.3938008003048781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":4.8750000000000016E-2},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.6683124999999999},2.3158938679245278,200.8713705283019,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":44.568467246947129},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ21*Bilans!F21+AK21","v":5.9227499999999997},0.6703936853142749,3.9705741996951218,null,1.9521758003048779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":3.9250000000000007E-2},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.5287500000000001},{"$f":"AU21*Bilans!F21+AV21","v":2.2284875},1.9341589622641506,167.7612117509434,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":53.364714076641498},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.4499999999999993},{"$f":"BB21*Bilans!F21+BC21","v":6.1494999999999997},0.64567431493538041,3.9705741996951218,null,2.1789258003048779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W21<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W21<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W21<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W21<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W21<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM21*Bilans!F21+BN21","v":1.8087500000000003},1.5698584905660378,136.16324603773589,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":65.748499384032939},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F21<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F21<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":3.9250000000000007E-2},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F21<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F21<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5287500000000001},{"$f":"Bilans!F21*BT21+BU21","v":2.2284875},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.8000536655571349},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.2500000000000018E-2},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.4075000000000006},{"$f":"CC21*Bilans!F21+CD21","v":3.7763750000000003},1,3.9705741996951218,null,-0.19419919969512156,4.8909600961501494E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":86.68709039903851},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":2.2499999999999992E-2},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN21*Bilans!F21+CO21","v":1.7253750000000001},1.269615566037736,110.05927934513966,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":81.251081299195192}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R22*Bilans!F22+S22","v":6.7391851851851845},0.41845411190817894,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.8200397516514228},null,3.9191454335337617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC22*Bilans!F22+AD22","v":3.5412037037037036},3.5412037037037036,212.40208911472453,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.155980329646159},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ22*Bilans!F22+AK22","v":6.6974259259259261},0.42106322381782063,2.8200397516514228,null,3.8773861742745033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU22*Bilans!F22+AV22","v":3.0009027777777777},3.0009027777777777,179.99473415311655,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":23.78498654594118},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB22*Bilans!F22+BC22","v":6.7391851851851845},0.41845411190817894,2.8200397516514228,null,3.9191454335337617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W22<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W22<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W22<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W22<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W22<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM22*Bilans!F22+BN22","v":3.5412037037037036},3.5412037037037036,212.40208911472453,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.155980329646159},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F22<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F22<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F22<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F22<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.8546194444444439},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.9665502732786648},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC22*Bilans!F22+CD22","v":6.702962962962963},0.4207154011193967,2.8200397516514228,null,3.8829232113115402,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN22*Bilans!F22+CO22","v":2.8546194444444439},2.8546194444444439,171.22063127669378,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":25.003834516027055}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R23*Bilans!F23+S23","v":6.6292592592592587},0.49066256336154157,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.2527293413363823},null,3.3765299179228765,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC23*Bilans!F23+AD23","v":3.1976851851851853},3.1976851851851853,223.97366960252938,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":26.065887544272865},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ23*Bilans!F23+AK23","v":6.518796296296296},0.49897698800381984,3.2527293413363823,null,3.2660669549599137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU23*Bilans!F23+AV23","v":2.7432638888888885},2.7432638888888885,192.14489366531163,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":30.383698329796509},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB23*Bilans!F23+BC23","v":6.6292592592592587},0.49066256336154157,3.2527293413363823,null,3.3765299179228765,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W23<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W23<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W23<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W23<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W23<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM23*Bilans!F23+BN23","v":3.1976851851851853},3.1976851851851853,223.97366960252938,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":26.065887544272865},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F23<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F23<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F23<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F23<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.609347222222222},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.2453987038993066},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC23*Bilans!F23+CD23","v":6.4281481481481482},0.50601343752064021,3.2527293413363823,null,3.1754188068117659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN23*Bilans!F23+CO23","v":2.609347222222222},2.5601142557651992,179.31664665490618,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":32.557336943585568}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6074999999999999},{"$f":"R24*Bilans!F24+S24","v":6.4435937499999998},0.60561652656525111,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.9023468654725608},null,2.541246884527439,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":4.8750000000000016E-2},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.6920781250000001},2.3365206367924527,198.95325052686377,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":43.366937903426852},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ24*Bilans!F24+AK24","v":6.0031875000000001},0.6500458074102401,3.9023468654725608,null,2.1008406345274393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":3.9250000000000007E-2},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.5287500000000001},{"$f":"AU24*Bilans!F24+AV24","v":2.2476218750000001},1.9507661556603773,166.10650108326047,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":51.942538100653067},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.4499999999999993},{"$f":"BB24*Bilans!F24+BC24","v":6.2323750000000002},0.62614121670672263,3.9023468654725608,null,2.3300281345274394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W24<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W24<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W24<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W24<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W24<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM24*Bilans!F24+BN24","v":1.8629166666666672},1.6168710691823902,137.67554620800738,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":62.669032365760906},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F24<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F24<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":3.9250000000000007E-2},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F24<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F24<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5287500000000001},{"$f":"Bilans!F24*BT24+BU24","v":2.2476218750000001},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.7677031831803358},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.2500000000000018E-2},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.4075000000000006},{"$f":"CC24*Bilans!F24+CD24","v":3.8165937500000005},1,3.9023468654725608,null,-8.5753115472560371E-2,2.1974754789558144E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":85.127391098868983},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":2.2499999999999992E-2},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN24*Bilans!F24+CO24","v":1.7363437500000001},1.2776869103773587,108.76615332159898,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":79.285147703152987}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R25*Bilans!F25+S25","v":6.5314814814814808},0.55693359820712351,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.6376014831046746},null,2.8938799983768062,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC25*Bilans!F25+AD25","v":2.8921296296296299},2.8375611460517129,224.14656789555326,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":33.127495001728398},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ25*Bilans!F25+AK25","v":6.3599074074074071},0.57195824562916542,3.6376014831046746,null,2.7223059243027325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU25*Bilans!F25+AV25","v":2.514097222222222},2.46666142557652,194.84820387840674,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":38.108713140862612},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB25*Bilans!F25+BC25","v":6.5314814814814808},0.55693359820712351,3.6376014831046746,null,2.8938799983768062,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W25<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W25<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W25<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W25<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W25<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM25*Bilans!F25+BN25","v":2.8921296296296299},2.8375611460517129,224.14656789555326,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":33.127495001728398},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F25<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F25<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F25<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F25<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.3911805555555552},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.541502574261171},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC25*Bilans!F25+CD25","v":6.1837037037037037},0.58825610951021934,3.6376014831046746,null,2.5461022205990291,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN25*Bilans!F25+CO25","v":2.3911805555555552},2.3460639412997901,185.32188504116172,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":40.067660146912829}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10824.363763663001},null,{"$f":"F26/F28","v":3235.990555015579},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6074999999999999},{"$f":"R26*Bilans!F26+S26","v":6.4077083333333338},0.61383150732294134,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.9332532647357725},null,2.4744550685975613,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":4.8750000000000016E-2},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.6813125000000002},2.3271768867924529,199.83025195674188,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":43.908581542505708},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ26*Bilans!F26+AK26","v":5.9667500000000002},0.65919525113935939,3.9332532647357725,null,2.0334967352642277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":3.9250000000000007E-2},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.5287500000000001},{"$f":"AU26*Bilans!F26+AV26","v":2.2389541666666668},1.9432432389937107,166.86260003061821,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":52.583759998298241},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.4499999999999993},{"$f":"BB26*Bilans!F26+BC26","v":6.1948333333333334},0.63492479185382,3.9332532647357725,null,2.2615800685975609,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W26<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W26<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W26<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W26<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W26<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.83837962962963},1.5955747728860938,137.00897026401464,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":64.041521484280651},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F26<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F26<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":3.9250000000000007E-2},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F26<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F26<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5287500000000001},{"$f":"Bilans!F26*BT26+BU26","v":2.2389541666666668},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.7822891683534934},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.2500000000000018E-2},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.4075000000000006},{"$f":"CC26*Bilans!F26+CD26","v":3.7983750000000005},1,3.9332532647357725,null,-0.13487826473577202,3.4291782312887209E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":85.833805778662736},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":2.2499999999999992E-2},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN26*Bilans!F26+CO26","v":1.7313750000000001},1.2740306603773586,109.35490025889162,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":80.172504519125837}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":23.987112434564921},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R27*Bilans!F27+S27","v":6.5427407407407401},0.5492014761437165,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.5932828728404473},null,2.9494578679002927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC27*Bilans!F27+AD27","v":2.9273148148148147},2.872082459818309,223.9134328339384,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":32.302289139236457},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ27*Bilans!F27+AK27","v":6.3782037037037034},0.56336909885049535,3.5932828728404473,null,2.784920830863256,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU27*Bilans!F27+AV27","v":2.540486111111111},2.4925524109014678,194.32449264662273,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":37.220817360958563},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB27*Bilans!F27+BC27","v":6.5427407407407401},0.5492014761437165,3.5932828728404473,null,2.9494578679002927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W27<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W27<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W27<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W27<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W27<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM27*Bilans!F27+BN27","v":2.9273148148148147},2.872082459818309,223.9134328339384,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":32.302289139236457},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F27<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F27<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F27<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F27<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F27*BT27+BU27","v":2.4163027777777777},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.5046816859646364},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC27*Bilans!F27+CD27","v":6.2118518518518515},0.57845598358390227,3.5932828728404473,null,2.6185689790114042,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN27*Bilans!F27+CO27","v":2.4163027777777777},2.3707121593291407,184.82557701011405,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":39.133742020808519}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.344992384754006},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R28*Bilans!F28+S28","v":6.6772592592592588},0.45883977080209348,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.0637921081046748},null,3.6134671511545839,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC28*Bilans!F28+AD28","v":3.3476851851851852},3.3476851851851852,219.77112326106598,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":23.336104908743184},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ28*Bilans!F28+AK28","v":6.5967962962962963},0.46443636736589994,3.0637921081046748,null,3.5330041881916214,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU28*Bilans!F28+AV28","v":2.8557638888888888},2.8557638888888888,187.47713805555557,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":27.35587945028686},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB28*Bilans!F28+BC28","v":6.6772592592592588},0.45883977080209348,3.0637921081046748,null,3.6134671511545839,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W28<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W28<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W28<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W28<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W28<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM28*Bilans!F28+BN28","v":3.3476851851851852},3.3476851851851852,219.77112326106598,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":23.336104908743184},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F28<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F28<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F28<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F28<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F28*BT28+BU28","v":2.716447222222222},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.1174439995545371},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC28*Bilans!F28+CD28","v":6.5481481481481483},0.46788680383951481,3.0637921081046748,null,3.4843560400434734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN28*Bilans!F28+CO28","v":2.716447222222222},2.716447222222222,178.3311823791328,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":28.758862695303268}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R29*Bilans!F29+S29","v":7.8840416666666666},0.25206822520652183,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.987316390370935},null,5.8967252762957312,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC29*Bilans!F29+AD29","v":4.7850000000000001},4.6044339622641512,187.00964689369542,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.496837508813961},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ29*Bilans!F29+AK29","v":8.217625},0.24183585772908048,1.987316390370935,null,6.2303086096290645,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.6715416666666667},3.532992924528302,143.4929384825127,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.680184521853844},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB29*Bilans!F29+BC29","v":7.8840416666666666},0.25206822520652183,1.987316390370935,null,5.8967252762957312,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W29<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W29<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W29<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W29<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W29<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM29*Bilans!F29+BN29","v":3.944537037037037},3.7956865828092243,154.16227344940435,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":12.733399891563295},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F29<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F29<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F29<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F29<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F29*BT29+BU29","v":3.4435916666666668},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.4591684824294173},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC29*Bilans!F29+CD29","v":8.2314583333333342},0.2414294417701523,1.987316390370935,null,6.2441419429623988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN29*Bilans!F29+CO29","v":3.4435916666666668},3.3136448113207551,134.58408811481826,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":14.585750095130752}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":10847.129848082393},null,{"$f":"F30/F32","v":3677.136269887696},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R30*Bilans!F30+S30","v":7.270975},0.32208407709897996,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.341865272484756},null,4.929109727515244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC30*Bilans!F30+AD30","v":4.1770000000000005},4.0193773584905665,196.38756200460196,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.46583065217772},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ30*Bilans!F30+AK30","v":7.4120249999999999},0.31595485342868596,2.341865272484756,null,5.0701597275152439,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.3624750000000003},3.2355891509433965,158.09151724956283,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":17.970029408143208},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB30*Bilans!F30+BC30","v":7.270975},0.32208407709897996,2.341865272484756,null,4.929109727515244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W30<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W30<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W30<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W30<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W30<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM30*Bilans!F30+BN30","v":3.6630555555555557},3.5248270440251575,172.22373714219975,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":16.495456789484098},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F30<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F30<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F30<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F30<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F30*BT30+BU30","v":3.1770850000000004},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.665453424451425},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC30*Bilans!F30+CD30","v":7.4461250000000003},0.31450791821044582,2.341865272484756,null,5.1042597275152444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN30*Bilans!F30+CO30","v":3.1770850000000004},3.0571950000000006,149.37514422585369,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":19.018620727536824}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":23.987112434564921},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R31*Bilans!F31+S31","v":7.0138500000000006},0.35509254870198453,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.4905658727134146},null,4.523284127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC31*Bilans!F31+AD31","v":3.9220000000000006},3.7740000000000005,197.44905248780492,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":16.496743572841133},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ31*Bilans!F31+AK31","v":7.0741500000000004},0.35206574255753897,2.4905658727134146,null,4.5835841272865858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.2328500000000004},3.1108556603773589,162.7545051849057,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.013371573900095},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB31*Bilans!F31+BC31","v":7.0138500000000006},0.35509254870198453,2.4905658727134146,null,4.523284127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W31<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W31<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W31<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W31<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W31<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM31*Bilans!F31+BN31","v":3.5450000000000004},3.4112264150943399,178.46937559134841,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":18.251122226426777},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F31<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F31<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F31<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F31<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F31*BT31+BU31","v":3.0653100000000002},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.7626478538951216},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC31*Bilans!F31+CD31","v":7.1167500000000006},0.34995831983888914,2.4905658727134146,null,4.626184127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN31*Bilans!F31+CO31","v":3.0653100000000002},2.949637924528302,154.31987635935576,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":21.10723818885624}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R37*Bilans!F37+S37","v":6.7048148148148146},0.44077699720341801,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.955328140879065},null,3.7494866739357495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC37*Bilans!F37+AD37","v":3.4337962962962965},3.4337962962962965,216.76299751580851,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":21.876762585622348},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ37*Bilans!F37+AK37","v":6.6415740740740743},0.44497405402966583,2.955328140879065,null,3.6862459331950093,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU37*Bilans!F37+AV37","v":2.920347222222222},2.920347222222222,184.3508359417344,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":25.723087230805724},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB37*Bilans!F37+BC37","v":6.7048148148148146},0.44077699720341801,2.955328140879065,null,3.7494866739357495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W37<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W37<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W37<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W37<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W37<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM37*Bilans!F37+BN37","v":3.4337962962962965},3.4337962962962965,216.76299751580851,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":21.876762585622348},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F37<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F37<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F37<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F37<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.7779305555555553},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.0484462889424808},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC37*Bilans!F37+CD37","v":6.6170370370370373},0.44662408935259573,2.955328140879065,null,3.6617088961579722,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN37*Bilans!F37+CO37","v":2.7779305555555553},2.7779305555555553,175.36059281165311,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":27.041837381870824}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R44*Bilans!F44+S44","v":6.6768148148148141},0.4591323276076093,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.0655415269308945},null,3.6112732878839195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC44*Bilans!F44+AD44","v":3.3462962962962965},3.3462962962962965,219.81608166215,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.360258161350842},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ44*Bilans!F44+AK44","v":6.5960740740740738},0.46475244099820406,3.0655415269308945,null,3.5305325471431792,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU44*Bilans!F44+AV44","v":2.8547222222222222},2.8547222222222222,187.52489246612467,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":27.38282021183937},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB44*Bilans!F44+BC44","v":6.6768148148148141},0.4591323276076093,3.0655415269308945,null,3.6112732878839195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W44<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W44<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W44<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W44<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W44<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM44*Bilans!F44+BN44","v":3.3462962962962965},3.3462962962962965,219.81608166215,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.360258161350842},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F44<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F44<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F44<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F44<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.7154555555555553},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1185824697803648},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC44*Bilans!F44+CD44","v":6.547037037037037},0.46823341758858489,3.0655415269308945,null,3.4814955101061424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN44*Bilans!F44+CO44","v":2.7154555555555553},2.7154555555555553,178.3765534482385,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":28.787193812075039}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R61*Bilans!F61+S61","v":6.6393333333333331},0.48394555396255745,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.2130758479420729},null,3.4262574853912602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC61*Bilans!F61+AD61","v":3.229166666666667},3.229166666666667,223.20094512195124,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":25.471942697088906},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ61*Bilans!F61+AK61","v":6.5351666666666661},0.49165935802842159,3.2130758479420729,null,3.3220908187245932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU61*Bilans!F61+AV61","v":2.7668749999999998},2.7668749999999998,191.24720981707316,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":29.727815059474295},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB61*Bilans!F61+BC61","v":6.6393333333333331},0.48394555396255745,3.2130758479420729,null,3.4262574853912602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W61<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W61<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W61<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W61<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W61<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM61*Bilans!F61+BN61","v":3.229166666666667},3.229166666666667,223.20094512195124,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":25.471942697088906},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F61<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F61<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F61<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F61<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F61*BT61+BU61","v":2.6318249999999996},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.2176805422181403},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC61*Bilans!F61+CD61","v":6.4533333333333331},0.49789398470176749,3.2130758479420729,null,3.2402574853912602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN61*Bilans!F61+CO61","v":2.6318249999999996},2.6318249999999996,181.91251429024388,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":31.253274170084612}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R71*Bilans!F71+S71","v":7.1661083333333337},0.33526032262425548,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.4025117917936991},null,4.7635965415396342,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC71*Bilans!F71+AD71","v":4.0730000000000004},3.9193018867924532,197.02540888909346,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.263416869768992},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ71*Bilans!F71+AK71","v":7.2742250000000004},0.33027735487886323,2.4025117917936991,null,4.8717132082063017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.3096083333333337},3.1847174528301889,160.09745522655319,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":18.784064653340884},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB71*Bilans!F71+BC71","v":7.1661083333333337},0.33526032262425548,2.4025117917936991,null,4.7635965415396342,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W71<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W71<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W71<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W71<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W71<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM71*Bilans!F71+BN71","v":3.6149074074074075},3.4784958071278829,174.86585073426397,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.197645722039557},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F71<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F71<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F71<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F71<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F71*BT71+BU71","v":3.1314983333333335},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.7042556602637786},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC71*Bilans!F71+CD71","v":7.3117916666666671},0.32858044940563347,2.4025117917936991,null,4.9092798748729685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN71*Bilans!F71+CO71","v":3.1314983333333335},3.0133285849056604,151.48164487122872,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":19.852444514761817}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R77*Bilans!F77+S77","v":6.8746999999999998},0.37398564864205164,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.5710391387195122},null,4.3036608612804876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC77*Bilans!F77+AD77","v":3.7840000000000003},3.6412075471698118,197.31579364196966,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.709974733151135},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ77*Bilans!F77+AK77","v":6.8913000000000002},0.37308477917367,2.5710391387195122,null,4.320260861280488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.1627000000000001},3.0433528301886792,164.91825067427521,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":21.189029749974356},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB77*Bilans!F77+BC77","v":6.8746999999999998},0.37398564864205164,2.5710391387195122,null,4.3036608612804876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W77<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W77<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W77<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W77<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W77<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM77*Bilans!F77+BN77","v":3.4811111111111113},3.3497484276729561,181.52172347906122,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":19.250906463842806},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F77<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F77<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F77<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F77<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F77*BT77+BU77","v":3.00482},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.8182626889541651},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC77*Bilans!F77+CD77","v":6.9385000000000003},0.37054682405700251,2.5710391387195122,null,4.3674608612804882,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN77*Bilans!F77+CO77","v":3.00482},2.891430566037736,156.68563505583066,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":22.302349022651573}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R94*Bilans!F94+S94","v":6.7313333333333327},0.42353364626839174,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.8509461509146341},null,3.8803871824186986,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC94*Bilans!F94+AD94","v":3.5166666666666666},3.5166666666666666,213.45789268292683,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":20.539826424690791},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ94*Bilans!F94+AK94","v":6.6846666666666668},0.42649039856108018,2.8509461509146341,null,3.8337205157520327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU94*Bilans!F94+AV94","v":2.9824999999999999},2.9824999999999999,181.03454926829269,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":24.218515650236135},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB94*Bilans!F94+BC94","v":6.7313333333333327},0.42353364626839174,2.8509461509146341,null,3.8803871824186986,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W94<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W94<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W94<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W94<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W94<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM94*Bilans!F94+BN94","v":3.5166666666666666},3.5166666666666666,213.45789268292683,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":20.539826424690791},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F94<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F94<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F94<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F94<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F94*BT94+BU94","v":2.8370999999999995},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.9848690892190115},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC94*Bilans!F94+CD94","v":6.6833333333333336},0.42657548392737665,2.8509461509146341,null,3.8323871824186995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN94*Bilans!F94+CO94","v":2.8370999999999995},2.8370999999999995,172.20892530731706,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":25.459702839811523}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"R104*Bilans!F104+S104","v":10.34515},0.13640927941460257,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.4111744569359759},null,8.9339755430640242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC104*Bilans!F104+AD104","v":5.2225999999999999},5.0255207547169807,136.77898551274737,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.4447221410137754},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"AJ104*Bilans!F104+AK104","v":10.34515},0.13640927941460257,1.4111744569359759,null,8.9339755430640242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU104*Bilans!F104+AV104","v":5.2225999999999999},5.0255207547169807,136.77898551274737,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.4447221410137754},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"BB104*Bilans!F104+BC104","v":10.34515},0.13640927941460257,1.4111744569359759,null,8.9339755430640242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W104<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W104<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W104<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W104<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W104<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM104*Bilans!F104+BN104","v":4.1919444444444443},4.0337578616352197,109.78629579843535,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.0292585695560774},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F104<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F104<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F104<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F104<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F104*BT104+BU104","v":3.8757274999999995},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.1849761349380876},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.25499999999999989},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.4200000000000017},{"$f":"CC104*Bilans!F104+CD104","v":10.132562500000001},0.13927123143192807,1.4111744569359759,null,8.7213880430640245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN104*Bilans!F104+CO104","v":4.1398874999999995},3.9836653301886789,108.42293347890015,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":8.130222343882183}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F116<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F116<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F116<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F116<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F116<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F116<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F116<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F116<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F116<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F116<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F116<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F116<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F116<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F116<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F116<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F116*BT116+BU116","v":3.8233791666666663},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.2148920428434069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F119<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F119<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F119<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F119<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F119<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F119<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F119<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F119<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F119<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F119<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F119<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F119<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F119<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F119<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F119<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F119*BT119+BU119","v":4.235221666666666},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.9995109487830642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F136<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F136<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F136<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F136<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F136<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F136<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F136<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F136<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F136<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F136<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F136<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F136<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F136<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F136<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F136<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F136*BT136+BU136","v":4.4627766666666666},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.8975567736282095},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F142<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F142<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F142<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F142<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F142<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F142<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F142<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F142<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F142<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F142<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F142<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F142<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F142<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F142<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F142<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F142*BT142+BU142","v":4.2576566666666658},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.9889748648176402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F152<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F152<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F152<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F152<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F152<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F152<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F152<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F152<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F152<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F152<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F152<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F152<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F152<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F152<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F152<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F152*BT152+BU152","v":4.6353124999999995},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8269258206481778},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F169<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F169<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F169<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F169<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F169<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F169<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F169<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F169<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F169<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F169<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F169<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F169<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F169<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F169<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F169<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F169*BT169+BU169","v":4.8468425000000002},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7471935787109352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F175<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F175<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F175<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F175<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F175<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F175<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F175<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F175<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F175<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F175<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F175<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F175<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F175<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F175<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F175<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F175*BT175+BU175","v":4.4392733333333334},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9076032172735304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F185<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F185<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F185<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F185<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F185<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F185<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F185<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F185<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F185<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F185<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F185<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F185<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F185<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F185<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F185<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F185*BT185+BU185","v":5.0621116666666666},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.672893181868421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F201<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F201<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F201<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F201<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F201<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F201<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F201<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F201<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F201<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F201<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F201<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F201<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F201<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F201<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F201<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F201*BT201+BU201","v":4.9226941666666661},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7202718280501053},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F211<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F211<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F211<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F211<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F211<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F211<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F211<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F211<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F211<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F211<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F211<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F211<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F211<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F211<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F211<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F211*BT211+BU211","v":5.4008716666666663},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5679639539092776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F217<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F217<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F217<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F217<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F217<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F217<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F217<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F217<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F217<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F217<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F217<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F217<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F217<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F217<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F217<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F217*BT217+BU217","v":4.6427908333333328},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8239831164100309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F234<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F234<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F234<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F234<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F234<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F234<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F234<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F234<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F234<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F234<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F234<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F234<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F234<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F234<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F234<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F234*BT234+BU234","v":5.8993683333333333},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4354709885080785},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F244<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F244<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F244<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F244<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F244<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F244<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F244<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F244<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F244<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F244<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F244<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F244<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F244<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F244<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F244<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F244*BT244+BU244","v":4.2982533333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.9701891527310138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"R250*Bilans!F250+S250","v":10.637533333333334},0.11451482296426078,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.2181552464430896},null,9.4193780868902444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC250*Bilans!F250+AD250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"AJ250*Bilans!F250+AK250","v":10.637533333333334},0.11451482296426078,1.2181552464430896,null,{"$f":"AL250-AN250","v":9.4193780868902444},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU250*Bilans!F250+AV250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"BB250*Bilans!F250+BC250","v":10.637533333333334},0.11451482296426078,1.2181552464430896,null,{"$f":"BD250-BF250","v":9.4193780868902444},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W250<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W250<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W250<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W250<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W250<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM250*Bilans!F250+BN250","v":4.3451851851851853},4.1812159329140464,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F250<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F250<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F250<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F250<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F250*BT250+BU250","v":4.0525366666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.0896472480257029},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.25499999999999989},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.4200000000000017},{"$f":"CC250*Bilans!F250+CD250","v":10.484250000000001},0.11618906897900083,1.2181552464430896,null,{"$f":"CE250-CG250","v":9.2660947535569118},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN250*Bilans!F250+CO250","v":4.3343499999999997},4.1707896226415091,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A08'!$C$39+'251.A08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W260<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W260<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W260<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W260<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W260<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.1032407407407412},2.0238731656184492,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F260<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F260<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F260<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F260<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F260*BT260+BU260","v":4.938719166666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.714689944344191},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"R277*Bilans!F277+S277","v":11.163116666666667},7.8041572551532351E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A08'!$C$39+'251.A08'!$C$40)","v":0.87118717924288669},null,10.291929487423781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC277*Bilans!F277+AD277","v":6.0251333333333328},5.7977698113207543,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"AJ277*Bilans!F277+AK277","v":11.163116666666667},7.8041572551532351E-2,0.87118717924288669,null,10.291929487423781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU277*Bilans!F277+AV277","v":6.0251333333333328},5.7977698113207543,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"BB277*Bilans!F277+BC277","v":11.163116666666667},7.8041572551532351E-2,0.87118717924288669,null,10.291929487423781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W277<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W277<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W277<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W277<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W277<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM277*Bilans!F277+BN277","v":4.6206481481481472},4.4462840670859531,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F277<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F277<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F277<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F277<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F277*BT277+BU277","v":4.3703658333333326},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9376803718429958},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.25499999999999989},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.4200000000000017},{"$f":"CC277*Bilans!F277+CD277","v":11.1164375},7.8369277859286005E-2,0.87118717924288669,null,10.245250320757114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN277*Bilans!F277+CO277","v":4.6839124999999999},4.5071610849056603,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"R286*Bilans!F286+S286","v":10.702900000000001},0.10978360214487114,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.1750029153963415},null,9.5278970846036604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC286*Bilans!F286+AD286","v":5.5736000000000008},5.3632754716981141,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"AJ286*Bilans!F286+AK286","v":10.702900000000001},0.10978360214487114,1.1750029153963415,null,9.5278970846036604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU286*Bilans!F286+AV286","v":5.5736000000000008},5.3632754716981141,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.21199999999999991},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.0900000000000016},{"$f":"BB286*Bilans!F286+BC286","v":10.702900000000001},0.10978360214487114,1.1750029153963415,null,9.5278970846036604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W286<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W286<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W286<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W286<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W286<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM286*Bilans!F286+BN286","v":4.3794444444444443},4.2141823899371067,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F286<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F286<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.12820000000000001},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F286<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F286<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F286*BT286+BU286","v":4.0920649999999998},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.0694617737067365},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.25499999999999989},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.4200000000000017},{"$f":"CC286*Bilans!F286+CD286","v":10.562875},0.11123893025301743,1.1750029153963415,null,9.387872084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN286*Bilans!F286+CO286","v":4.3778249999999996},4.2126240566037731,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.73666666666666691},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.8433333333333319},{"$f":"R292*Bilans!F292+S292","v":9.4549166666666693},0.17386162340473688,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.6438471608231706},null,7.8110695058434985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":6.3333333333333172E-2},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.4566666666666679},{"$f":"AC292*Bilans!F292+AD292","v":5.0250833333333329},4.8354575471698107,157.76989359318912,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.0296375944904046},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.53333333333333377},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":4.6366666666666632},{"$f":"AJ292*Bilans!F292+AK292","v":9.4233333333333356},0.17444433966995085,1.6438471608231706,null,7.7794861725101647,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU292*Bilans!F292+AV292","v":3.9406666666666665},3.7919622641509432,123.72303491210309,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.239282198134113},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.73666666666666691},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.8433333333333319},{"$f":"BB292*Bilans!F292+BC292","v":9.4549166666666693},0.17386162340473688,1.6438471608231706,null,7.8110695058434985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W292<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W292<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W292<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W292<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W292<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.4566666666666679},{"$f":"BM292*Bilans!F292+BN292","v":5.4538888888888906},5.2480817610062909,171.23287567418322,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.3983168470820884},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F292<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F292<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":9.9999999999999797E-2},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F292<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F292<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F292*BT292+BU292","v":3.6914999999999996},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.2940192585732784},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.53333333333333377},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.6366666666666632},{"$f":"CC292*Bilans!F292+CD292","v":9.4233333333333356},0.17444433966995085,1.6438471608231706,null,7.7794861725101647,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN292*Bilans!F292+CO292","v":3.9406666666666665},3.7919622641509432,123.72303491210309,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":10.239282198134113}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.73666666666666691},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.8433333333333319},{"$f":"R309*Bilans!F309+S309","v":8.3315000000000001},0.22292219379726957,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.8572762576219515},null,6.4742237423780491,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":6.3333333333333172E-2},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.4566666666666679},{"$f":"AC309*Bilans!F309+AD309","v":4.9284999999999997},4.7425188679245283,178.27614243534288,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.4323966377738255},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.53333333333333377},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":4.6366666666666632},{"$f":"AJ309*Bilans!F309+AK309","v":8.61},0.21571152817908845,1.8572762576219515,null,6.7527237423780484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU309*Bilans!F309+AV309","v":3.7779999999999996},3.6354339622641505,136.65968674459273,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.304808583713156},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.73666666666666691},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.8433333333333319},{"$f":"BB309*Bilans!F309+BC309","v":8.3315000000000001},0.22292219379726957,1.8572762576219515,null,6.4742237423780491,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W309<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W309<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W309<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W309<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W309<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.4566666666666679},{"$f":"BM309*Bilans!F309+BN309","v":5.2844444444444454},5.0850314465408815,191.15154113207555,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.7970584832509378},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F309<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F309<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":9.9999999999999797E-2},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F309<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F309<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F309*BT309+BU309","v":3.5389999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.3928714588932629},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.53333333333333377},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.6366666666666632},{"$f":"CC309*Bilans!F309+CD309","v":8.61},0.21571152817908845,1.8572762576219515,null,6.7527237423780484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN309*Bilans!F309+CO309","v":3.7779999999999996},3.6354339622641505,136.65968674459273,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":12.304808583713156}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.73666666666666691},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.8433333333333319},{"$f":"R315*Bilans!F315+S315","v":10.173166666666667},0.14817338020394002,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.5073924923780493},null,8.6657741742886181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":6.3333333333333172E-2},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.4566666666666679},{"$f":"AC315*Bilans!F315+AD315","v":5.0868333333333329},4.8948773584905654,144.17586668752878,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.1607069742464429},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.53333333333333377},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":4.6366666666666632},{"$f":"AJ315*Bilans!F315+AK315","v":9.9433333333333316},0.15159830630687726,1.5073924923780493,null,8.4359408409552827,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU315*Bilans!F315+AV315","v":4.0446666666666662},3.8920377358490561,114.63778817119193,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.0057663409005979},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.73666666666666691},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.8433333333333319},{"$f":"BB315*Bilans!F315+BC315","v":10.173166666666667},0.14817338020394002,1.5073924923780493,null,8.6657741742886181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W315<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W315<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W315<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W315<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W315<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.4566666666666679},{"$f":"BM315*Bilans!F315+BN315","v":5.5622222222222231},5.3523270440251585,157.64979055683395,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.548699687204623},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F315<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F315<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":9.9999999999999797E-2},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F315<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F315<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F315*BT315+BU315","v":3.7889999999999993},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2349886759100706},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.53333333333333377},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.6366666666666632},{"$f":"CC315*Bilans!F315+CD315","v":9.9433333333333316},0.15159830630687726,1.5073924923780493,null,8.4359408409552827,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN315*Bilans!F315+CO315","v":4.0446666666666662},3.8920377358490561,114.63778817119193,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":9.0057663409005979}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R325*Bilans!F325+S325","v":7.4786916666666663},0.297075827178018,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.2217385130843499},null,5.256953153582316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC325*Bilans!F325+AD325","v":4.383},4.2176037735849059,194.29081001196511,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.997734632514021},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":7.6849749999999997},0.28910159279429665,2.2217385130843499,null,5.4632364869156493,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.4671916666666669},3.3363542452830193,153.69461040004609,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.430897501861676},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB325*Bilans!F325+BC325","v":7.4786916666666663},0.297075827178018,2.2217385130843499,null,5.256953153582316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W325<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W325<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W325<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W325<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W325<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM325*Bilans!F325+BN325","v":3.7584259259259261},3.6165985324947592,166.60452145063155,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.157694209517791},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F325<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F325<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F325<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F325<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F325*BT325+BU325","v":3.2673816666666671},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.591791519006275},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC325*Bilans!F325+CD325","v":7.7122083333333338},0.28808071787709094,2.2217385130843499,null,5.4904698202489843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN325*Bilans!F325+CO325","v":3.2673816666666671},3.1440842452830191,144.837378652729,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":17.43569521598863}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R342*Bilans!F342+S342","v":6.7674814814814814},0.40024639798336858,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.708660086382114},null,4.0588213950993675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC342*Bilans!F342+AD342","v":3.6296296296296298},3.6296296296296298,208.30462149954832,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":18.815737421602787},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ342*Bilans!F342+AK342","v":6.7434074074074077},0.40167528413109688,2.708660086382114,null,4.0347473210252938,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU342*Bilans!F342+AV342","v":3.0672222222222221},3.0672222222222221,176.02803295392951,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":22.26580048683298},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB342*Bilans!F342+BC342","v":6.7674814814814814},0.40024639798336858,2.708660086382114,null,4.0588213950993675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W342<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W342<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W342<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W342<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W342<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM342*Bilans!F342+BN342","v":3.6296296296296298},3.6296296296296298,208.30462149954832,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":18.815737421602787},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F342<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F342<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F342<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F342<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F342*BT342+BU342","v":2.9177555555555554},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.9023583133614617},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC342*Bilans!F342+CD342","v":6.7737037037037036},0.39987873766918408,2.708660086382114,null,4.0650436173215896,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN342*Bilans!F342+CO342","v":2.9177555555555554},2.8076515723270439,161.13126069446233,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":24.324299611072028}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R352*Bilans!F352+S352","v":6.7057037037037031},0.44019679867398076,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.9518293032266261},null,3.753874400477077,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC352*Bilans!F352+AD352","v":3.4365740740740742},3.4365740740740742,216.65872868112015,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":21.830904662173928},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ352*Bilans!F352+AK352","v":6.6430185185185184},0.4443506058274429,2.9518293032266261,null,3.6911892152918924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU352*Bilans!F352+AV352","v":2.9224305555555552},2.9224305555555552,184.24456309620595,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":25.671618041698085},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB352*Bilans!F352+BC352","v":6.7057037037037031},0.44019679867398076,2.9518293032266261,null,3.753874400477077,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W352<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W352<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W352<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W352<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W352<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM352*Bilans!F352+BN352","v":3.4365740740740742},3.4365740740740742,216.65872868112015,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":21.830904662173928},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F352<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F352<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F352<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F352<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.7799138888888884},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.0462713708042242},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC352*Bilans!F352+CD352","v":6.619259259259259},0.44594556393866891,2.9518293032266261,null,3.6674299560326329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN352*Bilans!F352+CO352","v":2.7799138888888884},2.7799138888888884,175.2596033222222,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":26.987713999154167}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R358*Bilans!F358+S358","v":6.7750370370370367},0.39541037955830399,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.6789199663363821},null,4.0961170707006547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC358*Bilans!F358+AD358","v":3.653240740740741},3.5153825995807129,199.31670596972953,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":19.193114981871904},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ358*Bilans!F358+AK358","v":6.7556851851851851},0.39654304380717648,2.6789199663363821,null,4.0767652188488031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU358*Bilans!F358+AV358","v":3.0849305555555553},2.968518081761006,168.31034145152628,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":22.72889724121157},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB358*Bilans!F358+BC358","v":6.7750370370370367},0.39541037955830399,2.6789199663363821,null,4.0961170707006547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W358<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W358<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W358<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W358<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W358<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM358*Bilans!F358+BN358","v":3.653240740740741},3.5153825995807129,199.31670596972953,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":19.193114981871904},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F358<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F358<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F358<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F358<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.9346138888888884},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.8856852770602726},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC358*Bilans!F358+CD358","v":6.7925925925925927},0.39438843561113585,2.6789199663363821,null,4.1136726262562107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN358*Bilans!F358+CO358","v":2.9346138888888884},2.8238737421383644,160.10923318120877,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":23.893115840204739}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R369*Bilans!F369+S369","v":6.8071416666666664},0.38343692849618699,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.6101094925050816},null,4.1970321741615848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC369*Bilans!F369+AD369","v":3.7170000000000005},3.5767358490566044,197.07186418591817,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":18.331493577082664},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ369*Bilans!F369+AK369","v":6.802525000000001},0.38369715546875333,2.6101094925050816,null,4.1924155074949194,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.1286416666666668},3.0105797169811321,165.8776555339623,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":21.778832121293192},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB369*Bilans!F369+BC369","v":6.8071416666666664},0.38343692849618699,2.6101094925050816,null,4.1970321741615848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W369<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W369<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W369<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W369<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W369<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM369*Bilans!F369+BN369","v":3.4500925925925929},3.3199004192872121,182.92068303369643,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":19.749661725691091},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F369<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F369<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F369<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F369<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F369*BT369+BU369","v":2.9754516666666668},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.8460795340393439},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC369*Bilans!F369+CD369","v":6.851958333333334},0.38092897906390477,2.6101094925050816,null,4.2418488408282524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN369*Bilans!F369+CO369","v":2.9754516666666668},2.8631704716981132,157.75566498388406,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":22.900107028910323}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R370*Bilans!F370+S370","v":6.7473333333333327},0.41319539667583222,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.7879670731707318},null,3.959366260162601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"AC370*Bilans!F370+AD370","v":3.5666666666666669},3.5666666666666669,211.26915121951222,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.763233553681332},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":5.7777777777777831E-2},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.6644444444444444},{"$f":"AJ370*Bilans!F370+AK370","v":6.7106666666666666},0.41545307070893084,2.7879670731707318,null,3.9226995934959348,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9533333333333331},{"$f":"AU370*Bilans!F370+AV370","v":3.0199999999999996},3.0199999999999996,178.88771121951217,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":23.340684219027622},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":3.555555555555559E-2},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB370*Bilans!F370+BC370","v":6.7473333333333327},0.41319539667583222,2.7879670731707318,null,3.959366260162601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W370<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W370<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W370<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W370<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W370<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.4777777777777779},{"$f":"BM370*Bilans!F370+BN370","v":3.5666666666666669},3.5666666666666669,211.26915121951222,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.763233553681332},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F370<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F370<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F370<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F370<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F370*BT370+BU370","v":2.8727999999999998},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.9477764177886581},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":8.8888888888888865E-2},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC370*Bilans!F370+CD370","v":6.7233333333333327},0.41467036289103598,2.7879670731707318,null,3.9353662601626009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":7.9333333333333325E-2},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN370*Bilans!F370+CO370","v":2.8727999999999998},2.8727999999999998,170.16841615609755,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":24.53664241905577}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R371*Bilans!F371+S371","v":6.9281416666666669},0.36663983816578533,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.5401327394563009},null,4.3880089272103664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC371*Bilans!F371+AD371","v":3.8370000000000002},3.6922075471698115,197.42575959318916,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.233701549525268},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.31799999999999978},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ371*Bilans!F371+AK371","v":6.961525},0.36488165157150204,2.5401327394563009,null,4.4213922605436995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.1896416666666667},3.0692778301886792,164.11713027671422,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":20.731392349358508},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.24199999999999999},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB371*Bilans!F371+BC371","v":6.9281416666666669},0.36663983816578533,2.5401327394563009,null,4.3880089272103664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W371<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W371<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W371<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W371<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W371<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM371*Bilans!F371+BN371","v":3.5056481481481483},3.3733595387840674,180.37666106713709,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":18.862621133401316},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F371<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F371<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F371<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F371<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576000000000001},{"$f":"Bilans!F371*BT371+BU371","v":3.0280516666666668},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.7966405547978614},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC371*Bilans!F371+CD371","v":7.0069583333333334},0.36251574772072537,2.5401327394563009,null,4.4668255938770329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576000000000001},{"$f":"CN371*Bilans!F371+CO371","v":3.0280516666666668},2.9137855660377361,155.80281479778188,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":21.837709565345961}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9227884659550396},{"$f":"SUM(AF7:AF372)/229","v":3.801723873386857},{"$f":"SUM(AG7:AG372)/Z373","v":3.5615225176434557},{"$f":"SUM(AH7:AH372)","v":3803.5849538636235},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3880428243571084},{"$f":"SUM(AX7:AX372)/229","v":3.2741954823496546},{"$f":"SUM(AY7:AY372)/AR373","v":2.9765039112732548},{"$f":"SUM(AZ7:AZ372)","v":4574.6130026051287},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10824.363763663001},{"$f":"SUM(BK7:BK372)","v":23.987112434564921},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6755193271874504},{"$f":"SUM(BP7:BP372)/229","v":3.563247495415002},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.344992384754006},{"$f":"SUM(BR7:BR372)","v":4284.9106596635274},null,null,null,{"$f":"SUM(BV7:BV372)","v":1359.1345829834459},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":886.37057732894255},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(CK7:CK372)","v":10847.129848082393},{"$f":"SUM(CL7:CL372)","v":23.987112434564921},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0634287918971372},{"$f":"SUM(CQ7:CQ372)/229","v":2.9498851965074651},{"$f":"SUM(CR7:CR372)/CK373","v":2.7536619835518499},{"$f":"SUM(CS7:CS372)","v":5112.6604443282085}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.7236563917354681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A04","index":53,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45","VTS70"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5098.9152706201621},null,null,"COP",{"$f":"K13","v":3.4719691424767625},{"$f":"L13","v":2.9601796887911513},{"$f":"M13","v":3.2532335133501906},{"$f":"N13","v":2.9468230961044002},null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU",null,null,null,null,null,null,null,null,"V70stC  /  V55stC"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99021142005462459},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.98365751092016018},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.98511895626070045},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.98532917604405845},null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.4719691424767625},null,null,"Udział 2ŹC",{"$f":"1-K3","v":9.7885799453754085E-3},{"$f":"1-L3","v":1.6342489079839817E-2},{"$f":"1-M3","v":1.4881043739299549E-2},{"$f":"1-N3","v":1.4670823955941548E-2}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.99021142005462459},null,null,"COP-Inst",{"$f":"K14","v":3.481854485896489},{"$f":"L14","v":2.9767936920376186},{"$f":"M14","v":3.2683393476707323},{"$f":"N14","v":2.9617123577974747}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":9.7885799453754085E-3},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.481854485896489},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R7*Bilans!F7+S7","v":4.4270333333333332},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.58049548444828358},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":1.8571604738313003},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC7*Bilans!F7+AD7","v":3.8559999999999999},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.7832452830188683},{"$f":"AF7*Z7","v":204.91016105292226},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.036542363743937},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ7*Bilans!F7+AK7","v":4.4316999999999993},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.57988421136404389},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":1.8618271404979665},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.159416666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.0998050314465417},{"$f":"AX7*AR7","v":167.89330342322447},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":20.792733053442333},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB7*Bilans!F7+BC7","v":4.4270333333333332},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.58049548444828358},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":1.8571604738313003},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W7<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W7<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W7<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W7<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W7<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM7*Bilans!F7+BN7","v":3.4917685185185183},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4258860936408109},{"$f":"BP7*BJ7","v":185.55468088411655},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":18.813649016593086},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F7<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F7<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F7<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F7<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F7*BT7+BU7","v":2.8979833333333329},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.922160384988385},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC7*Bilans!F7+CD7","v":4.3759666666666659},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":0.58726975209333554},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"CE7-CG7","v":1.8060938071646331},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN7*Bilans!F7+CO7","v":2.8979833333333329},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.8433044025157233},{"$f":"CQ7*CK7","v":154.00057872458967},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":22.668490394330526}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R8*Bilans!F8+S8","v":4.2663333333333338},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.70487402907811003},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":1.2591057672764232},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC8*Bilans!F8+AD8","v":3.5332962962962964},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.0666345213137665},{"$f":"AF8*Z8","v":197.28662141528184},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":24.964366877176918},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ8*Bilans!F8+AK8","v":4.1317407407407405},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.72783549471155184},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":1.1245131746838299},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU8*Bilans!F8+AV8","v":2.9355555555555557},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.5478406708595385},{"$f":"AX8*AR8","v":163.91091744541595},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":30.047636080189264},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB8*Bilans!F8+BC8","v":4.2663333333333338},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.70487402907811003},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":1.2591057672764232},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W8<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W8<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W8<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W8<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W8<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM8*Bilans!F8+BN8","v":3.5332962962962964},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.0666345213137665},{"$f":"BP8*BJ8","v":197.28662141528184},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":24.964366877176918},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F8<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F8<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F8<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F8<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F8*BT8+BU8","v":2.7112148148148147},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.1234603937503471},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC8*Bilans!F8+CD8","v":4.0510000000000002},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":0.74234203062377446},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"CE8-CG8","v":1.0437724339430896},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN8*Bilans!F8+CO8","v":2.7112148148148147},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.3531298392732354},{"$f":"CQ8*CK8","v":151.38453327748292},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":32.5339418125509}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10720.921705478402},null,{"$f":"F9/F11","v":3139.2315520643624},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R9*Bilans!F9+S9","v":4.2109166666666669},0.74046207477805215,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.1180240917174795},null,1.0928925749491873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC9*Bilans!F9+AD9","v":3.4655648148148148},3.0078487071977635,201.25471682562085,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":26.471652534624447},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ9*Bilans!F9+AK9","v":4.0692870370370366},0.76623351052370126,3.1180240917174795,null,0.95126294531955713,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU9*Bilans!F9+AV9","v":2.8827777777777781},2.5020335429769394,167.41069820933683,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":31.823204799613833},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB9*Bilans!F9+BC9","v":4.2109166666666669},0.74046207477805215,3.1180240917174795,null,1.0928925749491873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W9<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W9<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W9<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W9<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W9<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM9*Bilans!F9+BN9","v":3.4655648148148148},3.0078487071977635,201.25471682562085,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":26.471652534624447},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F9<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F9<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F9<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F9<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F9*BT9+BU9","v":2.6686407407407406},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.1732904185044668},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC9*Bilans!F9+CD9","v":3.9797500000000001},0.78347235170990126,3.1180240917174795,null,0.8617259082825206,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN9*Bilans!F9+CO9","v":2.6686407407407406},2.316178756114605,154.97518161863954,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":34.376762002266972}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":127.42917061916286},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R10*Bilans!F10+S10","v":3.8565416666666672},0.99222024473646675,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.826538716336382},null,3.0002950330285216E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC10*Bilans!F10+AD10","v":3.0324398148148148},2.2314179769392037,186.06999907196916,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":44.469419653567655},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ10*Bilans!F10+AK10","v":3.6699120370370375},1,3.826538716336382,null,-0.15662667929934448,4.0931685502270977E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":79.973291527089614},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":3.4131474973006375},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU10*Bilans!F10+AV10","v":2.5452777777777778},1.8729402515723272,149.78519675181428,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":54.873846731806729},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB10*Bilans!F10+BC10","v":3.8565416666666672},0.99222024473646675,3.826538716336382,null,3.0002950330285216E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W10<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W10<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W10<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W10<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W10<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM10*Bilans!F10+BN10","v":3.0324398148148148},2.2314179769392037,186.06999907196916,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":44.469419653567655},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F10<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F10<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F10<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F10<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F10*BT10+BU10","v":2.396390740740741},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.5338027096556144},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC10*Bilans!F10+CD10","v":3.5241250000000006},1,3.826538716336382,null,-0.30241371633638137,7.9030617159394467E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":83.307408407230866},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN10*Bilans!F10+CO10","v":2.396390740740741},1.7633818658280926,146.90277327444571,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":56.219142277529357}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.4151420587080654},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R11*Bilans!F11+S11","v":3.904666666666667},0.9553493292370604,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.7303206808943088},null,0.17434598577235816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC11*Bilans!F11+AD11","v":3.0912592592592594},2.2747002096436062,184.58936990990443,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":42.45269968704082},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ11*Bilans!F11+AK11","v":3.7241481481481484},1,3.7303206808943088,null,-6.1725327461603641E-3,1.6546922568277851E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.014601628622927},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0.13427642015757932},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU11*Bilans!F11+AV11","v":2.5911111111111111},1.9066666666666667,154.4678404385744,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":50.723097998411269},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB11*Bilans!F11+BC11","v":3.904666666666667},0.9553493292370604,3.7303206808943088,null,0.17434598577235816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W11<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W11<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W11<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W11<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W11<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM11*Bilans!F11+BN11","v":3.0912592592592594},2.2747002096436062,184.58936990990443,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":42.45269968704082},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F11<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F11<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F11<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F11<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F11*BT11+BU11","v":2.4333629629629634},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.4801105391658527},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC11*Bilans!F11+CD11","v":3.5860000000000003},1,3.7303206808943088,null,-0.1443206808943085,3.8688545366482807E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":81.11018950341402},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN11*Bilans!F11+CO11","v":2.4333629629629634},1.79058784067086,145.23491907932237,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":53.904714036760225}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55","COP PC70",null,null,null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R12*Bilans!F12+S12","v":3.8384583333333335},1,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.8626933720782524},null,-2.4235038744918835E-2,6.2741295801793375E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":83.698767022797412},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0.52845248939772171},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC12*Bilans!F12+AD12","v":3.0103379629629625},2.2151543501048216,185.40568786895969,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":45.592557155621421},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ12*Bilans!F12+AK12","v":3.6495324074074071},1,3.8626933720782524,null,-0.21316096467084522,5.5184542011979018E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":79.579178978472228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":4.6480405337229111},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU12*Bilans!F12+AV12","v":2.5280555555555555},1.8602672955974844,148.0385440641507,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":56.437413379845481},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB12*Bilans!F12+BF8","v":2.5256858993902438},1,3.8626933720782524,null,-1.3370074726880086,0.34613347317513216,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":55.073359486554772},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":29.153860025640363},null,{"$f":"IF(Bilans!W12<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W12<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W12<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W12<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W12<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W12<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM12*Bilans!F12+BN12","v":3.0103379629629625},2.2151543501048216,121.99599184152845,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":64.278976592964767},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F12<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F12<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F12<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F12<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F12*BT12+BU12","v":2.3824981481481484},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.5544086779691701},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC12*Bilans!F12+CD12","v":3.5008750000000002},1,3.8626933720782524,null,-0.36181837207825218,9.3669969947312262E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":84.13354954224782},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":29.153860025640363},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN12*Bilans!F12+CO12","v":2.3824981481481484},1.7531590146750526,147.49949081660191,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":91.800819037382837}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10632.799201642127},null,{"$f":"F13/F15","v":3827.4185372256784},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.4719691424767625},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9601796887911513},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.2532335133501906},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.9468230961044002},null,null,null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R13*Bilans!F13+S13","v":3.8620833333333335},0.9879276894000194,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.8154590637703252},null,4.6624269563008358E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC13*Bilans!F13+AD13","v":3.0392129629629627},2.2364019916142559,185.90937024339115,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":44.233214400369981},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ13*Bilans!F13+AK13","v":3.6761574074074077},1,3.8154590637703252,null,-0.13930165636291747,3.6509802368384907E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":80.093765141070278},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":3.0350153467346082},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU13*Bilans!F13+AV13","v":2.5505555555555555},1.8768238993710693,150.32189260737414,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":54.395111797094373},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB13*Bilans!F13+BC13","v":3.8620833333333335},0.9879276894000194,3.8154590637703252,null,4.6624269563008358E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W13<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W13<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W13<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W13<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W13<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM13*Bilans!F13+BN13","v":3.0392129629629627},2.2364019916142559,185.90937024339115,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":44.233214400369981},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F13<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F13<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F13<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F13<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F13*BT13+BU13","v":2.4006481481481483},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.5275357196995856},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC13*Bilans!F13+CD13","v":3.5312500000000004},1,3.8154590637703252,null,-0.28420906377032473,7.4488825334028785E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":83.05429166247086},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN13*Bilans!F13+CO13","v":2.4006481481481483},1.7665146750524112,146.71662504783791,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":55.948930667902864}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":215.55167445543634},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.481854485896489},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9767936920376186},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.2683393476707323},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.9617123577974747},null,null,null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R14*Bilans!F14+S14","v":4.0639166666666666},0.83956604782472355,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.4119264545223578},null,0.65199021214430886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC14*Bilans!F14+AD14","v":3.285898148148148},2.4179250524109017,178.30888043575195,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":36.293952328201698},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ14*Bilans!F14+AK14","v":3.9036203703703705},0.87404156418997236,3.4119264545223578,null,0.4916939158480127,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU14*Bilans!F14+AV14","v":2.742777777777778},2.0182704402515728,148.83651677251117,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":43.480821417781485},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB14*Bilans!F14+BC14","v":4.0639166666666666},0.83956604782472355,3.4119264545223578,null,0.65199021214430886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W14<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W14<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W14<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W14<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W14<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM14*Bilans!F14+BN14","v":3.285898148148148},2.4179250524109017,178.30888043575195,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":36.293952328201698},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F14<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F14<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F14<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F14<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F14*BT14+BU14","v":2.5557074074074078},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.3135139290509965},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC14*Bilans!F14+CD14","v":3.7907500000000005},0.90006633371294786,3.4119264545223578,null,0.37882354547764274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN14*Bilans!F14+CO14","v":2.5557074074074078},1.8806148846960171,138.68516490476048,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":46.663491446070708}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.7780602247250856},null,null,null,null,{"$f":"F11","v":3.4151420587080654},{"$f":"F15","v":2.7780602247250856},{"$f":"F28","v":3.1427916700368046},null,null,null,null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R15*Bilans!F15+S15","v":3.8997083333333338},0.95910610090315795,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.7402340542428862},null,0.15947427909044753,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC15*Bilans!F15+AD15","v":3.0851990740740742},2.2702408280922435,184.75086966868642,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":42.656929703802909},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ15*Bilans!F15+AK15","v":3.7185601851851855},1,3.7402340542428862,null,-2.1673869057700745E-2,5.7947895087244912E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":80.907838055998255},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0.47157657814809156},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU15*Bilans!F15+AV15","v":2.5863888888888891},1.9031918238993712,153.98313587755027,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":51.150047978744894},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB15*Bilans!F15+BC15","v":3.8997083333333338},0.95910610090315795,3.7402340542428862,null,0.15947427909044753,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W15<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W15<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W15<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W15<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W15<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM15*Bilans!F15+BN15","v":3.0851990740740742},2.2702408280922435,184.75086966868642,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":42.656929703802909},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F15<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F15<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F15<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F15<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F15*BT15+BU15","v":2.429553703703704},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.485566950059078},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC15*Bilans!F15+CD15","v":3.5796250000000005},1,3.7402340542428862,null,-0.16060905424288574,4.2940910091092389E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":81.336473724055253},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN15*Bilans!F15+CO15","v":2.429553703703704},1.7877848008385748,145.41211147767208,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":54.139851556085176}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.7069011197065982},{"$f":"F19","v":3.7069011197065982},{"$f":"F19","v":3.7069011197065982},null,null,null,null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R16*Bilans!F16+S16","v":4.2908333333333335},0.68943340584721635,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.9582438389227641},null,1.3325894944105694,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC16*Bilans!F16+AD16","v":3.5632407407407407},3.0926240391334727,195.4357361081284,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":24.316254803287428},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ16*Bilans!F16+AK16","v":4.1593518518518513},0.71122712006335242,2.9582438389227641,null,1.2011080129290872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU16*Bilans!F16+AV16","v":2.9588888888888891},2.5680922431865829,162.28839703431001,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":29.282839954778758},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB16*Bilans!F16+BC16","v":4.2908333333333335},0.68943340584721635,2.9582438389227641,null,1.3325894944105694,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W16<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W16<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W16<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W16<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W16<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM16*Bilans!F16+BN16","v":3.5632407407407407},3.0926240391334727,195.4357361081284,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":24.316254803287428},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F16<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F16<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F16<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F16<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F16*BT16+BU16","v":2.7300370370370373},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.1019257168079104},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC16*Bilans!F16+CD16","v":4.0825000000000005},0.72461575968714365,2.9582438389227641,null,1.1242561610772364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN16*Bilans!F16+CO16","v":2.7300370370370373},2.3694661076170509,149.73638795588965,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":31.737543704294815}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.2558139534972},null,{"$f":"F17/F19","v":699.5751249385238},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R17*Bilans!F17+S17","v":4.2529166666666667},0.71340499376324706,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.0340519880589429},null,1.2188646786077237,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC17*Bilans!F17+AD17","v":3.5168981481481483},3.0524021663172607,198.2751108639703,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":25.323962198084892},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ17*Bilans!F17+AK17","v":4.1166203703703701},0.73702496589112754,3.0340519880589429,null,1.0825683823114272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU17*Bilans!F17+AV17","v":2.9227777777777777},2.5367505241090145,164.77988941044129,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":30.47162751659252},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB17*Bilans!F17+BC17","v":4.2529166666666667},0.71340499376324706,3.0340519880589429,null,1.2188646786077237,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W17<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W17<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W17<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W17<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W17<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM17*Bilans!F17+BN17","v":3.5168981481481483},3.0524021663172607,198.2751108639703,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":25.323962198084892},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F17<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F17<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F17<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F17<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F17*BT17+BU17","v":2.7009074074074073},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.1353803798672311},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC17*Bilans!F17+CD17","v":4.0337500000000004},0.7521665913997998,3.0340519880589429,null,0.99969801194105745,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN17*Bilans!F17+CO17","v":2.7009074074074073},2.3441837875611458,152.27131781425237,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":32.974768225656653}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.1860465116279073},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":5098.9152706201621},null,null,null,null,null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R18*Bilans!F18+S18","v":4.2403750000000002},0.72142840933520169,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.0591269912347561},null,1.1812480087652442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC18*Bilans!F18+AD18","v":3.5015694444444443},3.0390980083857437,199.18307646433502,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.663151362646861},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ18*Bilans!F18+AK18","v":4.1024861111111113},0.74567637973214895,3.0591269912347561,null,1.0433591198763552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU18*Bilans!F18+AV18","v":2.9108333333333336},2.5263836477987422,165.57967722963647,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":30.871333521762509},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB18*Bilans!F18+BC18","v":4.2403750000000002},0.72142840933520169,3.0591269912347561,null,1.1812480087652442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W18<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W18<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W18<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W18<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W18<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM18*Bilans!F18+BN18","v":3.5015694444444443},3.0390980083857437,199.18307646433502,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.663151362646861},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F18<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F18<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F18<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F18<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F18*BT18+BU18","v":2.6912722222222225},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.146605543318393},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC18*Bilans!F18+CD18","v":4.0176249999999998},0.76142671136175133,3.0591269912347561,null,0.95849800876524371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN18*Bilans!F18+CO18","v":2.6912722222222225},2.335821174004193,153.09017551421999,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":33.389898620287937}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.7069011197065982},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5470.4474731711853},null,null,null,null,null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R19*Bilans!F19+S19","v":4.2071250000000004},0.74293131452740224,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.1256049066310974},null,1.0815200933689031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC19*Bilans!F19+AD19","v":3.4609305555555556},3.0038265199161422,201.51514549946313,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.576938986666303},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ19*Bilans!F19+AK19","v":4.0650138888888891},0.7689038689817207,3.1256049066310974,null,0.93940898225779179,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU19*Bilans!F19+AV19","v":2.8791666666666669},2.4988993710691823,167.6415289001381,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":31.947070406514303},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB19*Bilans!F19+BC19","v":4.2071250000000004},0.74293131452740224,3.1256049066310974,null,1.0815200933689031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W19<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W19<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W19<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W19<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W19<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM19*Bilans!F19+BN19","v":3.4609305555555556},3.0038265199161422,201.51514549946313,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.576938986666303},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F19<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F19<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F19<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F19<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F19*BT19+BU19","v":2.6657277777777777},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1767580184360451},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC19*Bilans!F19+CD19","v":3.9748750000000004},0.78634042746780641,3.1256049066310974,null,0.84927009336890302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN19*Bilans!F19+CO19","v":2.6657277777777777},2.3136505241090144,155.2138976433809,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":34.505001215377995}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":6085.5122435879985},null,null,null,null,null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R20*Bilans!F20+S20","v":3.9924583333333334},0.8903776475221703,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.5547956586636182},null,0.4376626746697152,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC20*Bilans!F20+AD20","v":3.198560185185185},2.35365749475891,181.38937955486531,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":38.964785330324482},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ20*Bilans!F20+AK20","v":3.8230879629629628},0.92982314116272302,3.5547956586636182,null,0.26829230429934459,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU20*Bilans!F20+AV20","v":2.6747222222222224},1.9681918238993714,151.68268729713151,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":46.595945532735406},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB20*Bilans!F20+BC20","v":3.9924583333333334},0.8903776475221703,3.5547956586636182,null,0.4376626746697152,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W20<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W20<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W20<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W20<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W20<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM20*Bilans!F20+BN20","v":3.198560185185185},2.35365749475891,181.38937955486531,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":38.964785330324482},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F20<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F20<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F20<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F20<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F20*BT20+BU20","v":2.5008092592592597},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.3862526946703602},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC20*Bilans!F20+CD20","v":3.6988750000000001},0.96104779390047468,3.5547956586636182,null,0.14407934133638189,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN20*Bilans!F20+CO20","v":2.5008092592592597},1.8402181341719082,141.82013582959559,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":49.836352180965399}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.5562500000000004},{"$f":"R21*Bilans!F21+S21","v":3.7625625},1,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.9705741996951218},null,-0.20801169969512179,5.2388316962089225E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":82.192046939976251},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":4.5439530600237719},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":7.124999999999998E-2},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.4987499999999998},{"$f":"AC21*Bilans!F21+AD21","v":2.9536875},2.1734681603773587,178.64179706027969,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":50.408439948998698},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125000000000001},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1987500000000004},{"$f":"AJ21*Bilans!F21+AK21","v":3.4241875000000004},1,3.9705741996951218,null,-0.54638669969512144,0.13760898857829565,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":74.800346766672959},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":11.935653233327054},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":5.600000000000005E-2},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU21*Bilans!F21+AV21","v":2.3396000000000003},1.7215924528301891,128.7757124625852,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":65.906960611882113},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB21*Bilans!F21+BC21","v":3.5749999999999993},1,3.9705741996951218,null,-0.39557419969512253,9.9626446906721067E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":78.094800501098661},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":8.6411994989013596},null,{"$f":"IF(Bilans!W21<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W21<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W21<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W21<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W21<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W21<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9224999999999999},{"$f":"BM21*Bilans!F21+BN21","v":2.2679999999999998},1.6689056603773584,130.33285460232412,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":65.967908102877402},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F21<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F21<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.600000000000005E-2},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F21<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F21<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F21*BT21+BU21","v":2.3396000000000003},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.6195811647389529},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":9.375E-2},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC21*Bilans!F21+CD21","v":3.1690624999999999},1,3.9705741996951218,null,-0.80151169969512193,0.20186291941267978,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":86.534137080587342},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":8.6411994989013596},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":4.6250000000000013E-2},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN21*Bilans!F21+CO21","v":1.7199374999999999},1.2656143867924528,109.5188488378616,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":91.647165011892739}]
[null,16,null,null,"3 | 30 | 12",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R22*Bilans!F22+S22","v":4.3599583333333332},0.64680428941058454,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.8200397516514228},null,1.5399185816819103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC22*Bilans!F22+AD22","v":3.6477268518518517},3.1659516072676448,189.89439515056844,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":22.545016806723385},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ22*Bilans!F22+AK22","v":4.2372546296296294},0.66553464404330998,2.8200397516514228,null,1.4172148779782066,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU22*Bilans!F22+AV22","v":3.0247222222222225},2.6252306079664569,157.46184410594674,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":27.1886332494086},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB22*Bilans!F22+BC22","v":4.3599583333333332},0.64680428941058454,2.8200397516514228,null,1.5399185816819103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W22<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W22<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W22<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W22<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W22<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM22*Bilans!F22+BN22","v":3.6477268518518517},3.1659516072676448,189.89439515056844,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":22.545016806723385},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F22<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F22<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F22<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F22<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F22*BT22+BU22","v":2.7831425925925926},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.0427374132974898},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC22*Bilans!F22+CD22","v":4.1713750000000003},0.67604560885833154,2.8200397516514228,null,1.3513352483485774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN22*Bilans!F22+CO22","v":2.7831425925925926},2.4155577218728159,144.88562348626752,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":29.548634482550398}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R23*Bilans!F23+S23","v":4.1435416666666667},0.78501185773113957,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.2527293413363823},null,0.89081232533028443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC23*Bilans!F23+AD23","v":3.3832175925925925},2.9363775331935704,205.67104432130012,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":28.385485686635583},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ23*Bilans!F23+AK23","v":3.9933564814814813},0.8145351802225439,3.2527293413363823,null,0.74062714014509901,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU23*Bilans!F23+AV23","v":2.8186111111111112},2.0740723270440253,145.27308449915634,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":40.186883240381398},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB23*Bilans!F23+BC23","v":4.1435416666666667},0.78501185773113957,3.2527293413363823,null,0.89081232533028443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W23<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W23<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W23<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W23<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W23<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM23*Bilans!F23+BN23","v":3.3832175925925925},2.9363775331935704,205.67104432130012,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":28.385485686635583},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F23<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F23<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F23<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F23<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F23*BT23+BU23","v":2.6168796296296297},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.236057171732349},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC23*Bilans!F23+CD23","v":3.8931250000000004},0.835506011581026,3.2527293413363823,null,0.64039565866361814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN23*Bilans!F23+CO23","v":2.6168796296296297},1.9256284067085956,134.87571026052055,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":43.284832187063692}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.5562500000000004},{"$f":"R24*Bilans!F24+S24","v":3.8131406250000004},1,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.9023468654725608},null,-8.9206240472560427E-2,2.2859638967987501E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":83.202882091890814},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":1.9464837617677169},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":7.124999999999998E-2},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.4987499999999998},{"$f":"AC24*Bilans!F24+AD24","v":2.9884218750000002},2.1990274174528306,182.96541893116301,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":47.341415820110079},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125000000000001},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1987500000000004},{"$f":"AJ24*Bilans!F24+AK24","v":3.4735468750000003},1,3.9023468654725608,null,-0.42879999047256057,0.10988259251542325,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":75.792932782614287},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":9.3564330710442558},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":5.600000000000005E-2},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU24*Bilans!F24+AV24","v":2.3669000000000002},1.7416811320754719,132.00712097214381,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":62.919518559248189},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB24*Bilans!F24+BC24","v":3.6237499999999998},1,3.9023468654725608,null,-0.27859686547256102,7.1392132754150725E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":79.070371022702403},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":6.0789948309561392},null,{"$f":"IF(Bilans!W24<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W24<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W24<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W24<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W24<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W24<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9224999999999999},{"$f":"BM24*Bilans!F24+BN24","v":2.3097083333333335},1.6995966981132078,134.38774150877126,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":62.596397539925341},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F24<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F24<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.600000000000005E-2},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F24<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F24<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F24*BT24+BU24","v":2.3669000000000002},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.5778326473544531},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":9.375E-2},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC24*Bilans!F24+CD24","v":3.2147656250000001},1,3.9023468654725608,null,-0.68758124047256075,0.176196853887128,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":84.973168999771403},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":6.0789948309561392},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":4.6250000000000013E-2},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN24*Bilans!F24+CO24","v":1.7424843749999999},1.2822054834905661,108.95306324107747,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":86.096613946599064}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R25*Bilans!F25+S25","v":3.9510416666666668},0.92066897542327641,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.6376014831046746},null,0.31344018356199221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC25*Bilans!F25+AD25","v":3.1479398148148148},2.3164085429769394,182.97932556437596,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":40.580619065633726},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ25*Bilans!F25+AK25","v":3.7764120370370371},0.96324274137170873,3.6376014831046746,null,0.13881055393236252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU25*Bilans!F25+AV25","v":2.6352777777777781},1.9391666666666669,153.17997764227647,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":48.475097215089036},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB25*Bilans!F25+BC25","v":3.9510416666666668},0.92066897542327641,3.6376014831046746,null,0.31344018356199221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W25<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W25<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W25<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W25<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W25<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM25*Bilans!F25+BN25","v":3.1479398148148148},2.3164085429769394,182.97932556437596,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":40.580619065633726},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F25<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F25<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F25<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F25<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F25*BT25+BU25","v":2.468990740740741},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.4298922038413941},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC25*Bilans!F25+CD25","v":3.6456250000000003},0.9977991381737491,3.6376014831046746,null,8.0235168953257663E-3,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN25*Bilans!F25+CO25","v":2.468990740740741},1.8168045073375265,143.5142623881475,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":51.739905038370338}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10652.449492786847},null,{"$f":"F26/F28","v":3389.4863583694359},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.5562500000000004},{"$f":"R26*Bilans!F26+S26","v":3.7902291666666668},1,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.9332532647357725},null,-0.14302409806910577,3.6362799047651412E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":82.745693184761748},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":3.1224043762138831},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":7.124999999999998E-2},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.4987499999999998},{"$f":"AC26*Bilans!F26+AD26","v":2.9726875000000001},2.1874492924528304,181.00200801052608,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":48.730361767657243},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125000000000001},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1987500000000004},{"$f":"AJ26*Bilans!F26+AK26","v":3.4511875000000005},1,3.9332532647357725,null,-0.48206576473577201,0.12256158764496854,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":75.343967195849402},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":10.524130365126224},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":5.600000000000005E-2},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU26*Bilans!F26+AV26","v":2.3545333333333338},1.7325811320754723,130.539535979242,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":64.272703567530868},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB26*Bilans!F26+BC26","v":3.6016666666666661},1,3.9332532647357725,null,-0.3315865980691064,8.430339359074597E-2,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":78.629125535404128},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":7.2389720255715027},null,{"$f":"IF(Bilans!W26<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W26<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W26<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W26<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W26<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W26<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9224999999999999},{"$f":"BM26*Bilans!F26+BN26","v":2.2908148148148149},1.68569392033543,132.54463887632204,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":64.121879145102227},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F26<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F26<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.600000000000005E-2},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F26<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F26<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F26*BT26+BU26","v":2.3545333333333338},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.596624423674863},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":9.375E-2},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC26*Bilans!F26+CD26","v":3.1940624999999998},1,3.9332532647357725,null,-0.73919076473577272,0.18793368109882697,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":85.680163879876801},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":7.2389720255715027},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":4.6250000000000013E-2},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN26*Bilans!F26+CO26","v":1.7322708333333332},1.2746898584905662,109.21563597148868,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":88.601986510502883}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":195.90138331071881},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R27*Bilans!F27+S27","v":3.9732083333333339},0.90437816781327773,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.5932828728404473},null,0.37992546049288656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC27*Bilans!F27+AD27","v":3.1750324074074072},2.336344601677149,182.14621180398325,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":39.709398169337653},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ27*Bilans!F27+AK27","v":3.8013935185185188},0.94525411676947968,3.5932828728404473,null,0.20811064567807147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU27*Bilans!F27+AV27","v":2.6563888888888889},1.9547012578616354,152.3925148166897,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":47.462412824286218},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB27*Bilans!F27+BC27","v":3.9732083333333339},0.90437816781327773,3.5932828728404473,null,0.37992546049288656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W27<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W27<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W27<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W27<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W27<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM27*Bilans!F27+BN27","v":3.1750324074074072},2.336344601677149,182.14621180398325,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":39.709398169337653},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F27<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F27<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F27<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F27<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F27*BT27+BU27","v":2.4860203703703707},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.4063969040453301},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC27*Bilans!F27+CD27","v":3.6741250000000001},0.97799690343699441,3.5932828728404473,null,8.0842127159552746E-2,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN27*Bilans!F27+CO27","v":2.4860203703703707},1.8293357442348013,142.61876252792354,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":50.715041424824705}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.1427916700368046},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R28*Bilans!F28+S28","v":4.2380416666666667},0.72292637710530805,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.0637921081046748},null,1.1742495585619919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC28*Bilans!F28+AD28","v":3.4987175925925924},3.0366228162124385,199.35028842990576,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":25.726584238857775},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ28*Bilans!F28+AK28","v":4.0998564814814813},0.74729252644413913,3.0637921081046748,null,1.0360643733768065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU28*Bilans!F28+AV28","v":2.908611111111111},2.5244549266247378,165.7271410410595,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":30.946059626177561},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB28*Bilans!F28+BC28","v":4.2380416666666667},0.72292637710530805,3.0637921081046748,null,1.1742495585619919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W28<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W28<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W28<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W28<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W28<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM28*Bilans!F28+BN28","v":3.4987175925925924},3.0366228162124385,199.35028842990576,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":25.726584238857775},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F28<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F28<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F28<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F28<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F28*BT28+BU28","v":2.6894796296296297},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.1487028195820326},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC28*Bilans!F28+CD28","v":4.0146250000000006},0.76315773157011535,3.0637921081046748,null,0.95083289189532572,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN28*Bilans!F28+CO28","v":2.6894796296296297},2.3342653389238293,153.24144510209817,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":33.467460352619355}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R29*Bilans!F29+S29","v":4.044083333333333},0.49141331336832045,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.987316390370935},null,2.056766942962398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC29*Bilans!F29+AD29","v":4.8549999999999995},4.8549999999999995,197.18641707317076,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":9.9550968325337248},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ29*Bilans!F29+AK29","v":5.3807499999999999},0.36933817597378338,1.987316390370935,null,3.3934336096290649,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.6172916666666666},3.4807900943396226,141.37271416820067,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.885351834500897},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB29*Bilans!F29+BC29","v":4.044083333333333},0.49141331336832045,1.987316390370935,null,2.056766942962398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W29<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W29<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W29<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W29<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W29<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM29*Bilans!F29+BN29","v":3.8478935185185184},3.8478935185185184,156.28266450993681,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":12.56063736934165},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F29<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F29<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F29<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F29<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F29*BT29+BU29","v":3.3392083333333336},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.5360418541390568},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC29*Bilans!F29+CD29","v":5.2584166666666672},0.37793056662257679,1.987316390370935,null,3.2711002762957322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN29*Bilans!F29+CO29","v":3.3392083333333336},3.2132004716981135,130.50452901173497,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":15.041699248976119}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":10845.115674635013},null,{"$f":"F30/F32","v":3922.1774515137377},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R30*Bilans!F30+S30","v":4.2771499999999998},0.54752937645038313,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.341865272484756},null,1.9352847275152438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC30*Bilans!F30+AD30","v":4.2469999999999999},4.1668679245283027,203.59397983985278,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.953797732070885},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ30*Bilans!F30+AK30","v":4.8031499999999996},0.48756863151988927,2.341865272484756,null,2.4612847275152436,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.3386250000000004},3.3386250000000004,163.12586893902443,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":17.415442643340281},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB30*Bilans!F30+BC30","v":4.2771499999999998},0.54752937645038313,2.341865272484756,null,1.9352847275152438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W30<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W30<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W30<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W30<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W30<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM30*Bilans!F30+BN30","v":3.6311527777777779},3.5626404612159335,174.07130808436881,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":16.320376088491809},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F30<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F30<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F30<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F30<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F30*BT30+BU30","v":3.070675},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.7578210305627446},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC30*Bilans!F30+CD30","v":4.7213500000000002},0.49601602772189224,2.341865272484756,null,2.3794847275152442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN30*Bilans!F30+CO30","v":3.070675},3.070675,150.03377965609758,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":18.935130613015691}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":195.90138331071881},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R31*Bilans!F31+S31","v":4.3749000000000002},0.56928521171076241,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.4905658727134146},null,1.8843341272865857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC31*Bilans!F31+AD31","v":3.992},3.9166792452830195,204.91378004233783,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.895789863028119},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ31*Bilans!F31+AK31","v":4.5609000000000002},0.54606894970585074,2.4905658727134146,null,2.0703341272865856,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.2217500000000001},3.1609622641509438,165.37599470225499,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":19.696125749424461},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB31*Bilans!F31+BC31","v":4.3749000000000002},0.56928521171076241,2.4905658727134146,null,1.8843341272865857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W31<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W31<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W31<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W31<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W31<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM31*Bilans!F31+BN31","v":3.5402499999999999},3.4734528301886796,181.72495235342848,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":17.924155958818798},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F31<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F31<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F31<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F31<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F31*BT31+BU31","v":2.9580500000000001},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.8628224989514224},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC31*Bilans!F31+CD31","v":4.4961000000000002},0.55393916343351224,2.4905658727134146,null,2.0055341272865856,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN31*Bilans!F31+CO31","v":2.9580500000000001},2.9022377358490572,151.8399817270134,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":21.451967726444192}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R37*Bilans!F37+S37","v":4.2922916666666673},0.68851987944568804,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.955328140879065},null,1.3369635257876022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC37*Bilans!F37+AD37","v":3.565023148148148},3.0941710342417887,195.32369725375398,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":24.278020028673456},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ37*Bilans!F37+AK37","v":4.1609953703703706},0.71024547682109318,2.955328140879065,null,1.2056672294913056,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU37*Bilans!F37+AV37","v":2.9602777777777778},2.5692976939203351,162.19036354757884,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":29.237696557786514},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB37*Bilans!F37+BC37","v":4.2922916666666673},0.68851987944568804,2.955328140879065,null,1.3369635257876022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W37<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W37<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W37<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W37<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W37<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM37*Bilans!F37+BN37","v":3.565023148148148},3.0941710342417887,195.32369725375398,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":24.278020028673456},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F37<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F37<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F37<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F37<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F37*BT37+BU37","v":2.7311574074074074},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.1006532505433242},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC37*Bilans!F37+CD37","v":4.0843750000000005},0.72356924642792708,2.955328140879065,null,1.1290468591209355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN37*Bilans!F37+CO37","v":2.7311574074074074},2.3704385045422778,149.63711045576176,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":31.690485198209711}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R44*Bilans!F44+S44","v":4.237166666666667},0.72348854036051469,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.0655415269308945},null,1.1716251397357724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC44*Bilans!F44+AD44","v":3.4976481481481478},3.0356946191474488,199.4128544571594,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":25.750398235975133},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ44*Bilans!F44+AK44","v":4.0988703703703706},0.74789911608107151,3.0655415269308945,null,1.0333288434394761,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU44*Bilans!F44+AV44","v":2.907777777777778},2.5237316561844865,165.78233207956234,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":30.974111361758567},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB44*Bilans!F44+BC44","v":4.237166666666667},0.72348854036051469,3.0655415269308945,null,1.1716251397357724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W44<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W44<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W44<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W44<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W44<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM44*Bilans!F44+BN44","v":3.4976481481481478},3.0356946191474488,199.4128544571594,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":25.750398235975133},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F44<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F44<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F44<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F44<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F44*BT44+BU44","v":2.6888074074074075},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1494900191414601},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC44*Bilans!F44+CD44","v":4.0135000000000005},0.76380753131453694,3.0655415269308945,null,0.94795847306910597,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN44*Bilans!F44+CO44","v":2.6888074074074075},2.3336819007686933,153.29808416565598,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":33.49657266489708}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R61*Bilans!F61+S61","v":4.1633750000000003},0.77174788433472186,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.2130758479420729},null,0.95029915205792737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC61*Bilans!F61+AD61","v":3.4074583333333335},2.9574166666666666,204.41750558536586,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":27.81249907047804},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ61*Bilans!F61+AK61","v":4.0157083333333334},0.80012679737499348,3.2130758479420729,null,0.80263248539126053,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU61*Bilans!F61+AV61","v":2.8375000000000004},2.0879716981132082,144.32121488725269,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":39.393804220148596},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB61*Bilans!F61+BC61","v":4.1633750000000003},0.77174788433472186,3.2130758479420729,null,0.95029915205792737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W61<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W61<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W61<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W61<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W61<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM61*Bilans!F61+BN61","v":3.4074583333333335},2.9574166666666666,204.41750558536586,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":27.81249907047804},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F61<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F61<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F61<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F61<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F61*BT61+BU61","v":2.6321166666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.2173239888137894},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC61*Bilans!F61+CD61","v":3.9186250000000005},0.81994981605590544,3.2130758479420729,null,0.70554915205792756,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN61*Bilans!F61+CO61","v":2.6321166666666667},1.9368405660377359,133.87498680469398,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":42.467691835343544}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R71*Bilans!F71+S71","v":4.3170166666666665},0.55652131490350953,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.4025117917936991},null,1.9145048748729674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC71*Bilans!F71+AD71","v":4.1429999999999998},4.0648301886792453,204.34119471329961,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.716958829717525},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ71*Bilans!F71+AK71","v":4.7043499999999998},0.51070005246074357,2.4025117917936991,null,2.3018382082063007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.2909583333333337},3.2288647798742147,162.31676504586599,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":18.527235612175691},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB71*Bilans!F71+BC71","v":4.3170166666666665},0.55652131490350953,2.4025117917936991,null,1.9145048748729674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W71<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W71<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W71<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W71<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W71<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM71*Bilans!F71+BN71","v":3.5940787037037039},3.5262658979734458,177.2672788338021,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":16.964670353124873},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F71<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F71<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F71<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F71<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F71*BT71+BU71","v":3.0247416666666664},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.7997009418512069},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC71*Bilans!F71+CD71","v":4.629483333333333},0.51895894613013671,2.4025117917936991,null,2.2269715415396338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN71*Bilans!F71+CO71","v":3.0247416666666664},2.9676710691823902,149.18641705666516,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":20.157873680072857}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R77*Bilans!F77+S77","v":4.4278000000000004},0.58065837181433488,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.5710391387195122},null,1.8567608612804882,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC77*Bilans!F77+AD77","v":3.8539999999999996},3.7812830188679247,204.90643562264154,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.053918825108973},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ77*Bilans!F77+AK77","v":4.4297999999999993},0.58039621172953915,2.5710391387195122,null,1.8587608612804871,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.1585000000000001},3.0989056603773588,167.92863957294065,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":20.809182571464294},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB77*Bilans!F77+BC77","v":4.4278000000000004},0.58065837181433488,2.5710391387195122,null,1.8567608612804882,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W77<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W77<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W77<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W77<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W77<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM77*Bilans!F77+BN77","v":3.4910555555555556},3.4251865828092249,185.60969134652558,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":18.826914125550367},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F77<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F77<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F77<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F77<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F77*BT77+BU77","v":2.8971},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.9230513592983525},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC77*Bilans!F77+CD77","v":4.3742000000000001},0.58777356744536424,2.5710391387195122,null,1.8031608612804879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN77*Bilans!F77+CO77","v":2.8971},2.8424377358490571,154.03073031716525,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":22.68675680921265}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R94*Bilans!F94+S94","v":4.3445},0.65621962272174794,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.8509461509146341},null,1.4935538490853659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC94*Bilans!F94+AD94","v":3.6288333333333331},3.1495534591194962,191.17451495996315,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":22.933956786059031},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ94*Bilans!F94+AK94","v":4.2198333333333329},0.67560633932966574,2.8509461509146341,null,1.3688871824186988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU94*Bilans!F94+AV94","v":3.0100000000000002},2.6124528301886794,158.57308318453752,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":27.649005598165182},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB94*Bilans!F94+BC94","v":4.3445},0.65621962272174794,2.8509461509146341,null,1.4935538490853659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W94<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W94<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W94<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W94<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W94<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM94*Bilans!F94+BN94","v":3.6288333333333331},3.1495534591194962,191.17451495996315,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":22.933956786059031},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F94<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F94<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F94<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F94<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F94*BT94+BU94","v":2.7712666666666665},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.0557766940592468},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC94*Bilans!F94+CD94","v":4.1515000000000004},0.68672676163185209,2.8509461509146341,null,1.3005538490853663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN94*Bilans!F94+CO94","v":2.7712666666666665},2.4052503144654085,145.99611284381038,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":30.030854789799083}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"R104*Bilans!F104+S104","v":6.3794124999999999},0.22120758877654892,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.4111744569359759},null,4.9682380430640238,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.25700000000000001},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC104*Bilans!F104+AD104","v":5.3838374999999994},5.1806738207547163,141.00176758999081,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.2517128077618516},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"AJ104*Bilans!F104+AK104","v":6.3794124999999999},0.22120758877654892,1.4111744569359759,null,4.9682380430640238,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.25700000000000001},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU104*Bilans!F104+AV104","v":5.3838374999999994},5.1806738207547163,141.00176758999081,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.2517128077618516},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"BB104*Bilans!F104+BC104","v":6.3794124999999999},0.22120758877654892,1.4111744569359759,null,4.9682380430640238,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W104<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W104<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W104<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W104<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W104<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM104*Bilans!F104+BN104","v":3.5600972222222218},3.4257539308176095,93.238326960193291,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.4542940129733335},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F104<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F104<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F104<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F104<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F104*BT104+BU104","v":3.8202699999999994},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.216694655881196},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.0100000000000007},{"$f":"CC104*Bilans!F104+CD104","v":6.1055875000000004},0.23112836511408211,1.4111744569359759,null,4.6944130430640243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN104*Bilans!F104+CO104","v":4.1519999999999992},3.9953207547169804,108.7401577468937,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":8.1065043000141017}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F116<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F116<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F116<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F116<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F116<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F116<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F116<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F116<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F116<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F116<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F116<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F116<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F116<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F116<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F116<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F116*BT116+BU116","v":3.7624499999999994},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.2507600348239198},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F119<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F119<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F119<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F119<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F119<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F119<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F119<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F119<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F119<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F119<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F119<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F119<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F119<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F119<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F119<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F119*BT119+BU119","v":4.2173399999999992},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.0079889439844205},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F136<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F136<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F136<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F136<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F136<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F136<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F136<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F136<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F136<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F136<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F136<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F136<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F136<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F136<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F136<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F136*BT136+BU136","v":4.46868},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.8950500132082082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F142<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F142<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F142<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F142<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F142<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F142<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F142<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F142<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F142<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F142<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F142<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F142<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F142<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F142<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F142<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F142*BT142+BU142","v":4.2421199999999999},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.9962594393895636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F152<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F152<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F152<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F152<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F152<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F152<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F152<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F152<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F152<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F152<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F152<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F152<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F152<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F152<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F152<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F152*BT152+BU152","v":4.6592500000000001},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8175397527548973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F169<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F169<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F169<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F169<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F169<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F169<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F169<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F169<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F169<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F169<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F169<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F169<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F169<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F169<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F169<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F169*BT169+BU169","v":4.8928899999999995},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7307505570375088},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F175<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F175<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F175<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F175<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F175<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F175<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F175<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F175<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F175<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F175<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F175<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F175<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F175<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F175<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F175<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F175*BT175+BU175","v":4.4427199999999996},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9061232967693793},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F185<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F185<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F185<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F185<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F185<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F185<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F185<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F185<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F185<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F185<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F185<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F185<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F185<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F185<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F185<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F185*BT185+BU185","v":5.1306599999999998},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.6505424434718448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F201<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F201<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F201<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F201<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F201<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F201<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F201<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F201<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F201<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F201<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F201<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F201<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F201<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F201<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F201<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F201*BT201+BU201","v":4.9766699999999995},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7016141502296227},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F211<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F211<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F211<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F211<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F211<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F211<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F211<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.2152},{"$f":"IF(Bilans!F211<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F211<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F211<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F211<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F211<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F211<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F211<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F211<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":0.84199999999999964},{"$f":"Bilans!F211*BT211+BU211","v":5.5234966666666665},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5331541963496413},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F217<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F217<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F217<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F217<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F217<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F217<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F217<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F217<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F217<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F217<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F217<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F217<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F217<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F217<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F217<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F217*BT217+BU217","v":4.6675099999999983},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8143232886535345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F234<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F234<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F234<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F234<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F234<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F234<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F234<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.2152},{"$f":"IF(Bilans!F234<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F234<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F234<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F234<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F234<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F234<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F234<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F234<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":0.84199999999999964},{"$f":"Bilans!F234*BT234+BU234","v":6.1027433333333336},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.3876336641537586},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F244<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F244<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F244<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F244<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F244<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F244<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F244<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F244<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F244<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F244<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F244<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F244<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F244<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F244<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F244<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F244*BT244+BU244","v":4.2869599999999997},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.9753793114522309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"R250*Bilans!F250+S250","v":6.6593833333333334},0.18292313048651995,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.2181552464430896},null,5.4412280868902441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.25700000000000001},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC250*Bilans!F250+AD250","v":5.7382833333333334},5.521744339622642,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"AJ250*Bilans!F250+AK250","v":6.6593833333333334},0.18292313048651995,1.2181552464430896,null,{"$f":"AL250-AN250","v":5.4412280868902441},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.25700000000000001},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU250*Bilans!F250+AV250","v":5.7382833333333334},5.521744339622642,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"BB250*Bilans!F250+BC250","v":6.6593833333333334},0.18292313048651995,1.2181552464430896,null,{"$f":"BD250-BF250","v":5.4412280868902441},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W250<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W250<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W250<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W250<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W250<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM250*Bilans!F250+BN250","v":3.6780925925925922},3.5392966457023056,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F250<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F250<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F250<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F250<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F250*BT250+BU250","v":4.0155599999999998},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.1088894433212944},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.0100000000000007},{"$f":"CC250*Bilans!F250+CD250","v":6.3772833333333345},0.19101476016847654,1.2181552464430896,null,{"$f":"CE250-CG250","v":5.1591280868902452},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN250*Bilans!F250+CO250","v":4.3726666666666665},4.2076603773584909,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A04'!$C$39+'151.A04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W260<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W260<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W260<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W260<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W260<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.6194953703703707},1.5583823375262058,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F260<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F260<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F260<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F260<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F260*BT260+BU260","v":4.99437},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.6955836457898106},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"R277*Bilans!F277+S277","v":7.1626541666666661},0.12162909990785122,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A04'!$C$39+'151.A04'!$C$40)","v":0.87118717924288669},null,6.2914669874237799,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.25700000000000001},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC277*Bilans!F277+AD277","v":6.3754291666666658},6.1348469339622635,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"AJ277*Bilans!F277+AK277","v":7.1626541666666661},0.12162909990785122,0.87118717924288669,null,6.2914669874237799,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.25700000000000001},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU277*Bilans!F277+AV277","v":6.3754291666666658},6.1348469339622635,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"BB277*Bilans!F277+BC277","v":7.1626541666666661},0.12162909990785122,0.87118717924288669,null,6.2914669874237799,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W277<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W277<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W277<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W277<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W277<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM277*Bilans!F277+BN277","v":3.8901990740740731},3.7433991090146743,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F277<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F277<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F277<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F277<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F277*BT277+BU277","v":4.3666099999999997},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9393470204628434},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.0100000000000007},{"$f":"CC277*Bilans!F277+CD277","v":6.8656791666666663},0.12689016746843618,0.87118717924288669,null,5.9944919874237801,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN277*Bilans!F277+CO277","v":4.7693333333333339},4.5893584905660383,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"R286*Bilans!F286+S286","v":6.7219750000000005},0.17480025072933794,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.1750029153963415},null,5.5469720846036594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.25700000000000001},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC286*Bilans!F286+AD286","v":5.8175249999999998},5.5979957547169814,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"AJ286*Bilans!F286+AK286","v":6.7219750000000005},0.17480025072933794,1.1750029153963415,null,5.5469720846036594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.25700000000000001},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU286*Bilans!F286+AV286","v":5.8175249999999998},5.5979957547169814,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.2200000000000006},{"$f":"BB286*Bilans!F286+BC286","v":6.7219750000000005},0.17480025072933794,1.1750029153963415,null,5.5469720846036594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W286<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W286<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W286<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W286<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W286<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM286*Bilans!F286+BN286","v":3.7044722222222219},3.5646808176100628,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F286<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F286<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F286<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F286<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.3139999999999992},{"$f":"Bilans!F286*BT286+BU286","v":4.0592199999999998},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.0862067325799676},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.0100000000000007},{"$f":"CC286*Bilans!F286+CD286","v":6.4380250000000006},0.18250984042409613,1.1750029153963415,null,5.2630220846036586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN286*Bilans!F286+CO286","v":4.4220000000000006},4.2551320754716988,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"R292*Bilans!F292+S292","v":5.4812500000000011},0.29990370094835489,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.6438471608231706},null,3.8374028391768302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.3866666666666667},{"$f":"AC292*Bilans!F292+AD292","v":5.1345833333333335},4.9408254716981137,161.20780739530605,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.8583977373263956},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.16333333333333341},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.3466666666666658},{"$f":"AJ292*Bilans!F292+AK292","v":5.8125833333333334},0.28280836016513095,1.6438471608231706,null,4.1687361725101626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7833333333333337},{"$f":"AU292*Bilans!F292+AV292","v":3.9201666666666668},3.7722358490566039,123.0794072139899,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.292827188158791},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB292*Bilans!F292+BC292","v":5.4812500000000011},0.29990370094835489,1.6438471608231706,null,3.8374028391768302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W292<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W292<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W292<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W292<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W292<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.3866666666666667},{"$f":"BM292*Bilans!F292+BN292","v":5.154527777777778},4.9600172955974848,161.83399260837555,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":7.8279911930508641},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F292<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F292<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F292<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F292<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F292*BT292+BU292","v":3.6138333333333335},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.3433211528911837},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.16333333333333341},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.3466666666666658},{"$f":"CC292*Bilans!F292+CD292","v":5.8125833333333334},0.28280836016513095,1.6438471608231706,null,4.1687361725101626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7833333333333337},{"$f":"CN292*Bilans!F292+CO292","v":3.9201666666666668},3.7722358490566039,123.0794072139899,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":10.292827188158791}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"R309*Bilans!F309+S309","v":4.3374999999999995},0.42819049167076695,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.8572762576219515},null,2.480223742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.3866666666666667},{"$f":"AC309*Bilans!F309+AD309","v":5.0075000000000003},5.0075000000000003,188.23705463414638,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":8.9332639090145278},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.16333333333333341},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.3466666666666658},{"$f":"AJ309*Bilans!F309+AK309","v":5.5634999999999994},0.33383234611700396,1.8572762576219515,null,3.706223742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7833333333333337},{"$f":"AU309*Bilans!F309+AV309","v":3.7269999999999999},3.5863584905660377,134.81488949102626,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.473186699562195},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB309*Bilans!F309+BC309","v":4.3374999999999995},0.42819049167076695,1.8572762576219515,null,2.480223742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W309<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W309<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W309<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W309<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W309<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.3866666666666667},{"$f":"BM309*Bilans!F309+BN309","v":5.0240555555555559},5.0240555555555559,188.85939492682931,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":8.90382650624246},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F309<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F309<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F309<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F309<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F309*BT309+BU309","v":3.4410000000000003},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.4610206605705476},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.16333333333333341},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.3466666666666658},{"$f":"CC309*Bilans!F309+CD309","v":5.5634999999999994},0.33383234611700396,1.8572762576219515,null,3.706223742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7833333333333337},{"$f":"CN309*Bilans!F309+CO309","v":3.7269999999999999},3.5863584905660377,134.81488949102626,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":12.473186699562195}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"R315*Bilans!F315+S315","v":6.2124999999999986},0.24263863056387117,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.5073924923780493},null,4.7051075076219497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.3333333333333329E-2},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.3866666666666667},{"$f":"AC315*Bilans!F315+AD315","v":5.2158333333333333},5.019009433962264,147.83210733548094,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.9836056098730053},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.16333333333333341},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.3466666666666658},{"$f":"AJ315*Bilans!F315+AK315","v":5.9718333333333327},0.25241703983333696,1.5073924923780493,null,4.4644408409552838,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7833333333333337},{"$f":"AU315*Bilans!F315+AV315","v":4.0436666666666667},3.8910754716981133,114.60944522043262,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.0079934696634929},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB315*Bilans!F315+BC315","v":6.2124999999999986},0.24263863056387117,1.5073924923780493,null,4.7051075076219497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W315<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W315<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W315<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W315<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W315<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.3866666666666667},{"$f":"BM315*Bilans!F315+BN315","v":5.2379444444444445},5.0402861635220129,148.45880146893703,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":6.9541254805524542},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F315<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F315<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F315<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F315<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F315*BT315+BU315","v":3.7243333333333331},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2737954246012504},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.16333333333333341},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.3466666666666658},{"$f":"CC315*Bilans!F315+CD315","v":5.9718333333333327},0.25241703983333696,1.5073924923780493,null,4.4644408409552838,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7833333333333337},{"$f":"CN315*Bilans!F315+CO315","v":4.0436666666666667},3.8910754716981133,114.60944522043262,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":9.0079934696634929}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R325*Bilans!F325+S325","v":4.1981833333333336},0.52921426642897518,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.2217385130843499},null,1.9764448202489837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC325*Bilans!F325+AD325","v":4.4529999999999994},4.3689811320754712,201.26425540358954,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.547386444789844},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ325*Bilans!F325+AK325","v":4.9988499999999991},0.44444992609987305,2.2217385130843499,null,2.7771114869156492,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.4330416666666665},3.4330416666666665,158.14867446747971,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.968141361760255},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB325*Bilans!F325+BC325","v":4.1981833333333336},0.52921426642897518,2.2217385130843499,null,1.9764448202489837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W325<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W325<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W325<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W325<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W325<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM325*Bilans!F325+BN325","v":3.7045879629629628},3.6346900768693224,167.43793800647686,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.08224730989004},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F325<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F325<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F325<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F325<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F325*BT325+BU325","v":3.161658333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.6784589605212212},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC325*Bilans!F325+CD325","v":4.9033166666666661},0.45310932662946174,2.2217385130843499,null,2.6815781535823162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN325*Bilans!F325+CO325","v":3.161658333333333},3.161658333333333,145.6469577373984,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":17.33877884785559}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R342*Bilans!F342+S342","v":4.4156666666666666},0.61342041663367874,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.708660086382114},null,1.7070065802845527,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC342*Bilans!F342+AD342","v":3.7158148148148147},3.2250468204053107,185.08559434241786,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":21.176175681132452},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ342*Bilans!F342+AK342","v":4.3000370370370371},0.62991552469244083,2.708660086382114,null,1.5913769506549231,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU342*Bilans!F342+AV342","v":3.0777777777777779},2.6712788259958069,153.30482213018354,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":25.566091186052653},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB342*Bilans!F342+BC342","v":4.4156666666666666},0.61342041663367874,2.708660086382114,null,1.7070065802845527,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W342<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W342<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W342<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W342<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W342<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM342*Bilans!F342+BN342","v":3.7158148148148147},3.2250468204053107,185.08559434241786,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":21.176175681132452},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F342<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F342<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F342<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F342<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F342*BT342+BU342","v":2.8259407407407409},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.9966559351147293},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC342*Bilans!F342+CD342","v":4.2430000000000003},0.63838323977895683,2.708660086382114,null,1.5343399136178864,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN342*Bilans!F342+CO342","v":2.8259407407407409},2.4527032844164918,140.76076113672511,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":27.844443509614308}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R352*Bilans!F352+S352","v":4.2940416666666668},0.68742446682359304,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.9518293032266261},null,1.3422123634400407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC352*Bilans!F352+AD352","v":3.5671620370370372},3.0960274283717677,195.188973708834,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":24.232188735829574},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ352*Bilans!F352+AK352","v":4.1629675925925929},0.70906852805652043,2.9518293032266261,null,1.2111382893659668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU352*Bilans!F352+AV352","v":2.9619444444444447},2.5707442348008387,162.07250758193999,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":29.183580365559781},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB352*Bilans!F352+BC352","v":4.2940416666666668},0.68742446682359304,2.9518293032266261,null,1.3422123634400407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W352<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W352<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W352<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W352<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W352<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM352*Bilans!F352+BN352","v":3.5671620370370372},3.0960274283717677,195.188973708834,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":24.232188735829574},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F352<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F352<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F352<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F352<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F352*BT352+BU352","v":2.7325018518518518},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.0991276683981495},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC352*Bilans!F352+CD352","v":4.0866249999999997},0.72231469812537885,2.9518293032266261,null,1.1347956967733737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN352*Bilans!F352+CO352","v":2.7325018518518518},2.3716053808525506,149.51780339181539,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":31.634065929062835}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R358*Bilans!F358+S358","v":4.4305416666666666},0.60464840822767318,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.6789199663363821},null,1.7516217003302845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC358*Bilans!F358+AD358","v":3.7339953703703701},3.2408261705101324,183.7497850173169,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":20.819117993114663},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ358*Bilans!F358+AK358","v":4.3168009259259259},0.62057991839449278,2.6789199663363821,null,1.6378809595895438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU358*Bilans!F358+AV358","v":3.0919444444444446},2.6835744234800836,152.15448081709872,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":25.142266168838798},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB358*Bilans!F358+BC358","v":4.4305416666666666},0.60464840822767318,2.6789199663363821,null,1.7516217003302845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W358<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W358<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W358<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W358<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W358<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM358*Bilans!F358+BN358","v":3.7339953703703701},3.2408261705101324,183.7497850173169,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":20.819117993114663},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F358<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F358<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F358<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F358<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F358*BT358+BU358","v":2.8373685185185185},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.9845866117683104},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC358*Bilans!F358+CD358","v":4.2621250000000002},0.62854091945599488,2.6789199663363821,null,1.5832050336636181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN358*Bilans!F358+CO358","v":2.8373685185185185},2.4626217330538083,139.62680817168959,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":27.398094288462186}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R369*Bilans!F369+S369","v":4.4534833333333337},0.58608269014256587,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.6101094925050816},null,1.8433738408282521,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC369*Bilans!F369+AD369","v":3.7869999999999999},3.7155471698113209,204.72012419328124,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.646636483754289},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ369*Bilans!F369+AK369","v":4.3661499999999993},0.59780573102277335,2.6101094925050816,null,1.7560405074949177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.127791666666667},3.0687767295597492,169.08420872741226,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":21.365813163380171},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB369*Bilans!F369+BC369","v":4.4534833333333337},0.58608269014256587,2.6101094925050816,null,1.8433738408282521,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W369<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W369<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W369<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W369<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W369<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM369*Bilans!F369+BN369","v":3.4671712962962964},3.4017529699510836,187.43061483421118,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":19.274447857642436},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F369<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F369<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F369<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F369<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F369*BT369+BU369","v":2.8675083333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.9532162102487076},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC369*Bilans!F369+CD369","v":4.3150166666666667},0.60488978238904023,2.6101094925050816,null,1.7049071741615851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN369*Bilans!F369+CO369","v":2.8675083333333333},2.4887808176100625,137.12745250839086,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":26.344991804808803}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R370*Bilans!F370+S370","v":4.3760000000000003},0.63710399295492037,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.7879670731707318},null,1.5880329268292686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"AC370*Bilans!F370+AD370","v":3.6673333333333331},3.1829685534591192,188.5410461629084,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":22.145637054710772},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":7.8888888888888842E-2},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.1922222222222221},{"$f":"AJ370*Bilans!F370+AK370","v":4.2553333333333327},0.65517007829486107,2.7879670731707318,null,1.467366260162601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":6.666666666666668E-2},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9866666666666668},{"$f":"AU370*Bilans!F370+AV370","v":3.04},2.6384905660377358,156.28925113667742,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":26.715602946921919},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB370*Bilans!F370+BC370","v":4.3760000000000003},0.63710399295492037,2.7879670731707318,null,1.5880329268292686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W370<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W370<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W370<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W370<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W370<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.5988888888888888},{"$f":"BM370*Bilans!F370+BN370","v":3.6673333333333331},3.1829685534591192,188.5410461629084,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":22.145637054710772},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F370<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F370<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F370<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F370<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F370*BT370+BU370","v":2.7954666666666665},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.0293232232030149},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":8.9999999999999955E-2},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC370*Bilans!F370+CD370","v":4.1920000000000002},0.66506848119530815,2.7879670731707318,null,1.4040329268292684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":5.377777777777773E-2},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN370*Bilans!F370+CO370","v":2.7954666666666665},2.4262540880503143,143.71756312857801,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":29.052549231604495}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"R371*Bilans!F371+S371","v":4.4074833333333334},0.57632271011566716,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.5401327394563009},null,1.8673505938770325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC371*Bilans!F371+AD371","v":3.907},3.8332830188679252,204.96919581776351,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.599453422466336},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ371*Bilans!F371+AK371","v":4.4801499999999992},0.56697493152155654,2.5401327394563009,null,1.9400172605436983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.1827916666666667},3.1227389937106924,166.97574823960733,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":20.376471762444176},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-9.1999999999999998E-2},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.6440000000000001},{"$f":"BB371*Bilans!F371+BC371","v":4.4074833333333334},0.57632271011566716,2.5401327394563009,null,1.8673505938770325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W371<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W371<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W371<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W371<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W371<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":8.5555555555555551E-2},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM371*Bilans!F371+BN371","v":3.5099490740740742},3.4437236198462617,184.13909369702239,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":18.477209541475897},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F371<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F371<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F371<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F371<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F371*BT371+BU371","v":2.9205083333333333},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.8996226432121999},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.21200000000000011},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC371*Bilans!F371+CD371","v":4.4210166666666666},0.57455850791250151,2.5401327394563009,null,1.8808839272103657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN371*Bilans!F371+CO371","v":2.9205083333333333},2.8654044025157237,153.21582914318151,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":22.206430223588693}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10720.921705478402},{"$f":"SUM(AA7:AA372)","v":127.42917061916286},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.0685041965874191},{"$f":"SUM(AF7:AF372)/229","v":3.7500614712205382},{"$f":"SUM(AG7:AG372)/Z373","v":3.4151420587080654},{"$f":"SUM(AH7:AH372)","v":4207.0301656074953},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10632.799201642127},{"$f":"SUM(AS7:AS372)","v":215.55167445543634},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4474989289180007},{"$f":"SUM(AX7:AX372)/229","v":3.1586475266403},{"$f":"SUM(AY7:AY372)/AR373","v":2.7780602247250856},{"$f":"SUM(AZ7:AZ372)","v":5193.6271385753316},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10652.449492786847},{"$f":"SUM(BK7:BK372)","v":195.90138331071881},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.57972873928514},{"$f":"SUM(BP7:BP372)/229","v":3.2825815713200228},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.1427916700368046},{"$f":"SUM(BR7:BR372)","v":4578.5623681585184},null,null,null,{"$f":"SUM(BV7:BV372)","v":1353.0189086929083},null,{"$f":"SUM(BX7:BX372)","v":2593.2558139534972},{"$f":"SUM(BY7:BY372)","v":4.1860465116279073},null,{"$f":"SUM(CA7:CA372)","v":891.88510501266649},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(CK7:CK372)","v":10845.115674635013},{"$f":"SUM(CL7:CL372)","v":195.90138331071881},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0379409443635788},{"$f":"SUM(CQ7:CQ372)/229","v":2.7650752187281622},{"$f":"SUM(CR7:CR372)/CK373","v":2.4858190496856056},{"$f":"SUM(CS7:CS372)","v":5973.3661882537272}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"BV373/365","v":3.7069011197065982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"151.A13","index":54,"n_rows":66,"n_cols":23,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A13"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":7.77},{"$f":"E7*Dane!$E$26","v":8.9},{"$f":"F7*Dane!$E$26","v":11.13},{"$f":"G7*Dane!$E$26","v":12.34},{"$f":"H7*Dane!$E$26","v":13.4},{"$f":"I7*Dane!$E$26","v":14.02},{"$f":"S5*T3+S6","v":15.742000000000001},{"$f":"$S$5*U3+$S$6","v":18.324999999999999},{"$f":"J7*Dane!$E$26","v":22.63},{"$f":"K7*Dane!$E$26","v":23.34}]
[null,"Q",null,7.77,8.9,11.13,12.34,13.4,14.02,22.63,23.34,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.22600000000000015},{"$f":"(P4-O4)/(P3-O3)","v":0.27875000000000005},{"$f":"(Q4-P4)/(Q3-P3)","v":0.13444444444444434},{"$f":"(R4-Q4)/(R3-Q3)","v":0.21200000000000011},{"$f":"(S4-R4)/(S3-R3)","v":0.20666666666666642},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.86099999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":7.1000000000000091E-2}]
[null,"COP",null,2.0699999999999998,2.2799999999999998,2.8,3.8,4.9000000000000004,5.14,7.35,7.88,null,"b=",{"$f":"N4-N5*$N$3","v":12.290000000000003},{"$f":"O4-O5*O3","v":13.081250000000001},{"$f":"P4-P5*P3","v":12.071111111111112},{"$f":"Q4-Q5*Q3","v":11.916},{"$f":"R4-R5*R3","v":11.953333333333335},{"$f":"S4-S5*$S$3","v":5.41},null,null,{"$f":"V4-V5*V3","v":21.209999999999997}]
[null,null,null,{"$f":"D5","v":7.77},8.9,11.13,12.34,13.4,14.02,22.63,23.34,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":7.77},8.9,11.13,12.34,13.4,14.02,{"$f":"T4","v":15.742000000000001},{"$f":"U4","v":18.324999999999999},{"$f":"V5*V3+V6","v":22.63},{"$f":"W4","v":23.34}]
[null,"Q",null,7.32,8.44,10.66,12.1,13.18,13.82,22.03,23.65,null,"COP",{"$f":"D6","v":2.0699999999999998},2.2799999999999998,2.8,3.8,4.9000000000000004,5.14,{"$f":"T3*S10+S11","v":5.5819999999999999},{"$f":"U3*S10+S11","v":6.2449999999999992},{"$f":"J6","v":7.35},{"$f":"K6","v":7.88}]
[null,"COP",null,1.8,1.98,2.2999999999999998,2.96,3.69,3.93,5.3,7.61,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":4.1999999999999996E-2},{"$f":"(P9-O9)/(P3-O3)","v":6.5000000000000002E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.22000000000000011},{"$f":"(S9-R9)/(S3-R3)","v":7.999999999999978E-2},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.221},null,null,{"$f":"(W9-V9)/(W3-V3)","v":5.3000000000000026E-2}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":2.9099999999999997},{"$f":"O9-O10*O3","v":3.2549999999999999},{"$f":"P9-P10*P3","v":3.5777777777777775},{"$f":"Q9-Q10*Q3","v":3.3599999999999994},{"$f":"R9-R10*R3","v":4.3400000000000016},{"$f":"S9-S10*$S$3","v":2.9299999999999997},null,null,{"$f":"V9-V10*V3","v":6.2899999999999991}]
[null,"Q",null,7,8.2899999999999991,10.6,12.28,13.33,17.27,20.65,22.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.7320000000000002},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.9},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.2079999999999997},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.7960000000000003},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.4380000000000002},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.6740000000000004},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.9079999999999995},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":6.8580000000000005},null,"COP=",{"$f":"N10*N3+N11","v":2.0699999999999998},{"$f":"O10*O3+O11","v":2.2799999999999998},2.8,3.8,4.9000000000000004,5.14,{"$f":"T9","v":5.5819999999999999},{"$f":"U9","v":6.2449999999999992},7.35,{"$f":"W9","v":7.88}]
[null,"Qmax",null,{"$f":"D12","v":7},8.2899999999999991,10.6,12.28,13.33,17.27,20.65,22.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.63,1.78,2.0699999999999998,2.5499999999999998,3.06,3.29,4.32,5.73,null,"Q",{"$f":"D9*Dane!$E$26","v":7.32},{"$f":"E9*Dane!$E$26","v":8.44},{"$f":"F9*Dane!$E$26","v":10.66},{"$f":"G9*Dane!$E$26","v":12.1},{"$f":"H9*Dane!$E$26","v":13.18},{"$f":"I9*Dane!$E$26","v":13.82},{"$f":"S16*T14+S17","v":15.462},{"$f":"$S$16*U14+$S$17","v":17.925000000000001},{"$f":"J9*Dane!$E$26","v":22.03},{"$f":"K9*Dane!$E$26","v":23.65}]
[null,"Czynnik",null,null,null,"R290",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22399999999999984},{"$f":"(P15-O15)/(P3-O3)","v":0.27750000000000008},{"$f":"(Q15-P15)/(Q3-P3)","v":0.15999999999999995},{"$f":"(R15-Q15)/(R3-Q3)","v":0.21600000000000003},{"$f":"(S15-R15)/(S3-R3)","v":0.21333333333333351},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.82100000000000006},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.16199999999999976}]
[null,"Napełnienie",null,null,null,2,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":11.799999999999997},{"$f":"O15-O16*O3","v":12.602500000000001},{"$f":"P15-P16*P3","v":11.78},{"$f":"Q15-Q16*Q3","v":11.667999999999999},{"$f":"R15-R16*R3","v":11.686666666666666},{"$f":"S15-S16*$S$3","v":5.6099999999999994},null,null,{"$f":"V15-V16*V14","v":18.790000000000006}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,56,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,59,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":7.32},{"$f":"O16*O14+O17","v":8.44},10.66,12.1,13.18,13.82,{"$f":"T15","v":15.462},{"$f":"U15","v":17.925000000000001},22.03,{"$f":"W15","v":23.65}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,66,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.8},1.98,2.2999999999999998,2.96,3.69,3.93,{"$f":"T14*S21+S22","v":4.2039999999999997},{"$f":"U14*S21+S22","v":4.6150000000000002},{"$f":"J10","v":5.3},{"$f":"K10","v":7.61}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":3.599999999999999E-2},{"$f":"(P20-O20)/(P14-O14)","v":3.999999999999998E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":7.3333333333333348E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.14599999999999999},{"$f":"(S20-R20)/(S14-R14)","v":8.0000000000000071E-2},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.13699999999999996},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.23100000000000004}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.5199999999999996},{"$f":"O20-O21*O14","v":2.5799999999999996},{"$f":"P20-P21*P14","v":2.8133333333333335},{"$f":"Q20-Q21*Q14","v":2.6680000000000001},{"$f":"R20-R21*R14","v":3.1299999999999994},{"$f":"S20-S21*$S$3","v":2.5600000000000005},null,null,{"$f":"V20-V21*V14","v":0.67999999999999883}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,8 | 3,8 | 4,9"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.7999999999999998},{"$f":"O21*O14+O22","v":1.98},2.2999999999999998,2.96,3.69,3.93,{"$f":"T20","v":4.2039999999999997},{"$f":"U20","v":4.6150000000000002},5.3,{"$f":"W20","v":7.61}]
[null,46097,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.77},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":7},{"$f":"E14*Dane!$E$26","v":8.2899999999999991},{"$f":"F14*Dane!$E$26","v":10.6},{"$f":"G14*Dane!$E$26","v":12.28},{"$f":"H14*Dane!$E$26","v":13.33},{"$f":"I14*Dane!$E$26","v":17.27},{"$f":"S27*T25+S28","v":17.945999999999998},{"$f":"S27*U25+S28","v":18.96},{"$f":"J14*Dane!$E$26","v":20.65},{"$f":"K14*Dane!$E$26","v":22.88}]
[null,{"$f":"D14+8","v":15},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.25799999999999984},{"$f":"(P26-O26)/(P3-O3)","v":0.28875000000000006},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.21000000000000013},{"$f":"(S26-R26)/(S3-R3)","v":1.3133333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.33799999999999991},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.22300000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.77},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":12.159999999999997},12.62125,11.906666666666666,11.86,4.1366666666666667,13.89,null,null,{"$f":"V26-V27*V25","v":16.189999999999998}]
[null,{"$f":"D9+8","v":15.32},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":7},{"$f":"O27*O25+O28","v":8.2899999999999991},10.6,12.28,13.33,17.27,{"$f":"T26","v":17.945999999999998},{"$f":"U26","v":18.96},20.65,{"$f":"W26","v":22.88}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.7320000000000002},1.9,2.2079999999999997,2.7960000000000003,3.4380000000000002,3.6740000000000004,{"$f":"T25*S32+S33","v":3.9208000000000003},{"$f":"U25*S32+S33","v":4.2910000000000004},{"$f":"J13","v":4.9079999999999995},{"$f":"K13","v":6.8580000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":3.3599999999999942E-2},{"$f":"(P31-O31)/(P25-O25)","v":3.8499999999999979E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":6.5333333333333396E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.12839999999999999},{"$f":"(S31-R31)/(S25-R25)","v":7.8666666666666732E-2},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.12339999999999991},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.19500000000000012}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.403999999999999},{"$f":"O31-O32*O25","v":2.4774999999999996},{"$f":"P31-P32*P25","v":2.6653333333333333},{"$f":"Q31-Q32*Q25","v":2.5392000000000001},{"$f":"R31-R32*R25","v":2.8873333333333333},{"$f":"S31-S32*$S$3","v":2.4400000000000013},null,null,{"$f":"V31-V32*V25","v":1.0079999999999973}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.7320000000000002},{"$f":"O32*O25+O33","v":1.9},2.2079999999999997,2.7960000000000003,3.4380000000000006,3.6740000000000004,{"$f":"T31","v":3.9208000000000003},{"$f":"U31","v":4.2910000000000004},4.9079999999999995,{"$f":"W31","v":6.8580000000000005}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-25.65918884637734},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-24.31630013525346},-33.422921763617147,-25.617219222848082,-26.119089904910755,-2.5076790347009066,20.720666161998487,20.720666161998487,-86.796709192798332,20.720666161998487]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[null,null,null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.63},{"$f":"E66*Dane!$E$26","v":6.12},{"$f":"F66*Dane!$E$26","v":6.93},{"$f":"G66*Dane!$E$26","v":9.83},{"$f":"H66*Dane!$E$26","v":11.78},{"$f":"I66*Dane!$E$26","v":14.76},{"$f":"I57*J52+I58","v":15.373999999999999},{"$f":"I57*K52+I58","v":16.294999999999998},{"$f":"L66*Dane!$E$26","v":17.829999999999998},{"$f":"M66*Dane!$E$26","v":21.74}]
[null,"COP",null,1.42,1.61,1.76,2.0299999999999998,2.2999999999999998,2.44,null,null,2.99,3.71]
[null,"Q",null,{"$f":"D54","v":4.63},6.12,6.93,9.83,11.78,14.76,null,null,{"$f":"L54","v":17.829999999999998},{"$f":"M54","v":21.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.29800000000000004},{"$f":"(F54-E54)/(F52-E52)","v":0.10124999999999995},0.32222222222222224,0.38999999999999985,0.99333333333333351,{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":10.59},{"$f":"E54-E57*E52","v":7.6387499999999999},9.1855555555555561,9.0500000000000007,4.8266666666666644,11.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.629999999999999},{"$f":"E57*E52+E58","v":6.120000000000001},6.9300000000000006,9.83,11.78,14.76]
[null,"COP",null,{"$f":"D55","v":1.42},{"$f":"E55","v":1.61},1.76,2.0299999999999998,2.2999999999999998,2.44,null,null,{"$f":"L55","v":2.99},{"$f":"M55","v":3.71}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":3.8000000000000034E-2},{"$f":"(F61-E61)/(F52-E52)","v":1.8749999999999989E-2},2.9999999999999978E-2,5.4000000000000006E-2,4.666666666666671E-2,{"$f":"(L61-I61)/(L52-I52)","v":5.5000000000000028E-2}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.1800000000000006},{"$f":"E61-E62*E52","v":1.8912499999999999},1.9699999999999998,1.9219999999999997,1.9733333333333327,1.8899999999999997]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.42},{"$f":"E62*E52+E63","v":1.61},1.7599999999999998,2.0299999999999998,2.2999999999999998,2.44]
[null,null,null,4.63,6.12,6.93,9.83,11.78,14.76,null,null,17.829999999999998,21.74]

{"sheet":"151.A16","index":55,"n_rows":66,"n_cols":23,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A16"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D5*Dane!$E$26","v":8.49},{"$f":"E5*Dane!$E$26","v":9.74},{"$f":"F5*Dane!$E$26","v":12.39},{"$f":"G5*Dane!$E$26","v":13.7},{"$f":"H5*Dane!$E$26","v":14.9},{"$f":"I5*Dane!$E$26","v":15.57},{"$f":"S5*T3+S6","v":17.148},{"$f":"$S$5*U3+$S$6","v":19.515000000000001},{"$f":"J5*Dane!$E$26","v":23.46},{"$f":"K5*Dane!$E$26","v":23.46}]
[null,"Q",null,8.49,9.74,12.39,13.7,14.9,15.57,23.46,23.46,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.25},{"$f":"(P4-O4)/(P3-O3)","v":0.33125000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":0.14555555555555541},{"$f":"(R4-Q4)/(R3-Q3)","v":0.24000000000000021},{"$f":"(S4-R4)/(S3-R3)","v":0.2233333333333333},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.78900000000000003},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0}]
[null,"COP",null,2.17,2.39,2.82,3.8,4.9000000000000004,5.24,7.18,7.18,null,"b=",{"$f":"N4-N5*$N$3","v":13.49},{"$f":"O4-O5*O3","v":14.708750000000002},{"$f":"P4-P5*P3","v":13.408888888888889},{"$f":"Q4-Q5*Q3","v":13.219999999999999},{"$f":"R4-R5*R3","v":13.336666666666668},{"$f":"S4-S5*$S$3","v":7.68},null,null,{"$f":"V4-V5*V3","v":23.46}]
[null,null,null,{"$f":"D5","v":8.49},9.74,12.39,13.7,14.9,15.57,23.46,23.46,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":8.49},9.740000000000002,12.39,13.7,14.9,15.57,{"$f":"T4","v":17.148},{"$f":"U4","v":19.515000000000001},{"$f":"V5*V3+V6","v":23.46},{"$f":"W4","v":23.46}]
[null,"Q",null,8.16,9.41,12.15,13.62,14.89,19.579999999999998,24.01,24.01,null,"COP",{"$f":"D6","v":2.17},{"$f":"E6","v":2.39},2.82,3.8,4.9000000000000004,5.24,{"$f":"T3*S10+S11","v":5.6280000000000001},{"$f":"U3*S10+S11","v":6.21},{"$f":"J6","v":7.18},{"$f":"K6","v":7.18}]
[null,"COP",null,1.93,2.12,2.5099999999999998,3.28,4,4.34,5.78,8.07,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":4.4000000000000039E-2},{"$f":"(P9-O9)/(P3-O3)","v":5.3749999999999964E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.22000000000000011},{"$f":"(S9-R9)/(S3-R3)","v":0.11333333333333329},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.19399999999999995},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.0500000000000007},{"$f":"O9-O10*O3","v":3.1962499999999996},{"$f":"P9-P10*P3","v":3.5822222222222218},{"$f":"Q9-Q10*Q3","v":3.3599999999999994},{"$f":"R9-R10*R3","v":4.1066666666666674},{"$f":"S9-S10*$S$3","v":3.3000000000000007},null,null,{"$f":"V9-V10*V3","v":7.18}]
[null,"Q",null,7.29,8.9499999999999993,11.83,13.74,14.58,18.48,21.59,23.35,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.8660000000000001},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":2.044},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.4020000000000001},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":3.1559999999999997},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.74},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":4.048},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.3520000000000003},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.3860000000000001},null,"COP=",{"$f":"N10*N3+N11","v":2.17},{"$f":"O10*O3+O11","v":2.39},2.8199999999999994,3.8,4.9000000000000004,5.24,{"$f":"T9","v":5.6280000000000001},{"$f":"U9","v":6.21},7.18,{"$f":"W9","v":7.18}]
[null,"Qmax",null,{"$f":"D12","v":7.29},8.9499999999999993,11.83,13.74,14.58,18.48,21.59,23.35,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.77,1.93,2.2400000000000002,2.97,3.35,3.61,4.71,6.36,null,"Q",{"$f":"D9*Dane!$E$26","v":8.16},{"$f":"E9*Dane!$E$26","v":9.41},{"$f":"F9*Dane!$E$26","v":12.15},{"$f":"G9*Dane!$E$26","v":13.62},{"$f":"H9*Dane!$E$26","v":14.89},{"$f":"I9*Dane!$E$26","v":19.579999999999998},{"$f":"S16*T14+S17","v":20.466000000000001},{"$f":"$S$16*U14+$S$17","v":21.795000000000002},{"$f":"J9*Dane!$E$26","v":24.01},{"$f":"K9*Dane!$E$26","v":24.01}]
[null,"Czynnik",null,null,null,"R290",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.25},{"$f":"(P15-O15)/(P3-O3)","v":0.34250000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":0.16333333333333322},{"$f":"(R15-Q15)/(R3-Q3)","v":0.25400000000000028},{"$f":"(S15-R15)/(S3-R3)","v":1.5633333333333326},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.44300000000000034},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0}]
[null,"Napełnienie",null,null,null,2,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":13.16},{"$f":"O15-O16*O3","v":14.547499999999999},{"$f":"P15-P16*P3","v":13.293333333333333},{"$f":"Q15-Q16*Q3","v":13.111999999999998},{"$f":"R15-R16*R3","v":3.9466666666666725},{"$f":"S15-S16*$S$3","v":15.149999999999995},null,null,{"$f":"V15-V16*V14","v":24.01}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,56,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,59,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":8.16},{"$f":"O16*O14+O17","v":9.41},12.15,13.62,14.89,19.579999999999998,{"$f":"T15","v":20.466000000000001},{"$f":"U15","v":21.795000000000002},24.01,{"$f":"W15","v":24.01}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,66,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.93},{"$f":"E10","v":2.12},2.5099999999999998,3.28,4,4.34,{"$f":"T14*S21+S22","v":4.6280000000000001},{"$f":"U14*S21+S22","v":5.0600000000000005},{"$f":"J10","v":5.78},{"$f":"K10","v":8.07}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":3.8000000000000034E-2},{"$f":"(P20-O20)/(P14-O14)","v":4.874999999999996E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":8.5555555555555551E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.14400000000000004},{"$f":"(S20-R20)/(S14-R14)","v":0.11333333333333329},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14400000000000004},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.22900000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.6900000000000004},{"$f":"O20-O21*O14","v":2.8512499999999994},{"$f":"P20-P21*P14","v":3.1088888888888886},{"$f":"Q20-Q21*Q14","v":2.9919999999999995},{"$f":"R20-R21*R14","v":3.206666666666667},{"$f":"S20-S21*$S$3","v":2.8999999999999995},null,null,{"$f":"V20-V21*V14","v":1.2000000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.9299999999999997},{"$f":"O21*O14+O22","v":2.12},2.5099999999999998,3.28,4,4.34,{"$f":"T20","v":4.6280000000000001},{"$f":"U20","v":5.0600000000000005},5.78,{"$f":"W20","v":8.07}]
[null,47897,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":16.490000000000002},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D12*Dane!$E$26","v":7.29},{"$f":"E12*Dane!$E$26","v":8.9499999999999993},{"$f":"F12*Dane!$E$26","v":11.83},{"$f":"G12*Dane!$E$26","v":13.74},{"$f":"H12*Dane!$E$26","v":14.58},{"$f":"I12*Dane!$E$26","v":18.48},{"$f":"S27*T25+S28","v":19.102},{"$f":"S27*U25+S28","v":20.035},{"$f":"J12*Dane!$E$26","v":21.59},{"$f":"K12*Dane!$E$26","v":23.35}]
[null,{"$f":"D14+8","v":15.29},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.33199999999999985},{"$f":"(P26-O26)/(P3-O3)","v":0.3600000000000001},{"$f":"(Q26-P26)/(Q3-P3)","v":0.21222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.16799999999999998},{"$f":"(S26-R26)/(S3-R3)","v":1.3},{"$f":"(V26-S26)/(V3-S3)","v":0.31099999999999994},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.17600000000000016}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":16.490000000000002},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":13.929999999999996},14.350000000000001,13.315555555555555,13.404,5.48,15.370000000000001,null,null,{"$f":"V26-V27*V25","v":18.069999999999997}]
[null,{"$f":"D9+8","v":16.16},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":7.2899999999999991},{"$f":"O27*O25+O28","v":8.9499999999999993},11.83,13.74,14.58,18.48,{"$f":"T26","v":19.102},{"$f":"U26","v":20.035},21.59,{"$f":"W26","v":23.35}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D15","v":1.77},{"$f":"E15","v":1.93},2.2400000000000002,2.97,3.35,3.61,{"$f":"T25*S32+S33","v":3.83},{"$f":"U25*S32+S33","v":4.16},{"$f":"J15","v":4.71},{"$f":"K15","v":6.36}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":3.1999999999999987E-2},{"$f":"(P31-O31)/(P25-O25)","v":3.8750000000000034E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":8.1111111111111106E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":7.5999999999999984E-2},{"$f":"(S31-R31)/(S25-R25)","v":8.66666666666666E-2},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.11000000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.16500000000000004}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.4099999999999997},{"$f":"O31-O32*O25","v":2.5112500000000004},{"$f":"P31-P32*P25","v":2.8077777777777779},{"$f":"Q31-Q32*Q25","v":2.8180000000000001},{"$f":"R31-R32*R25","v":2.7433333333333341},{"$f":"S31-S32*$S$3","v":2.5099999999999998},null,null,{"$f":"V31-V32*V25","v":1.4099999999999993}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.77},{"$f":"O32*O25+O33","v":1.93},2.2400000000000002,2.97,3.3500000000000005,3.61,{"$f":"T31","v":3.83},{"$f":"U31","v":4.16},4.71,{"$f":"W31","v":6.36}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-27.157263510542027},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-25.060976773602885},-36.807794996041594,-27.161402530396231,-28.7286398950414,-5.1456505525575835,20.720666161998487,20.720666161998487,-146.90643125166787,20.720666161998487]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A16"]
[null,null,null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.7300000000000004},{"$f":"E66*Dane!$E$26","v":6.44},{"$f":"F66*Dane!$E$26","v":7.71},{"$f":"G66*Dane!$E$26","v":10.87},{"$f":"H66*Dane!$E$26","v":12.66},{"$f":"I66*Dane!$E$26","v":15.01},{"$f":"I57*J52+I58","v":15.641999999999999},{"$f":"I57*K52+I58","v":16.59},{"$f":"L66*Dane!$E$26","v":18.170000000000002},{"$f":"M66*Dane!$E$26","v":22.12}]
[null,"COP",null,1.55,1.77,1.98,2.29,2.57,2.72,null,null,3.32,4.12]
[null,"Q",null,{"$f":"D54","v":4.7300000000000004},6.44,7.71,10.87,12.66,15.01,null,null,{"$f":"L54","v":18.170000000000002},{"$f":"M54","v":22.12}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.34199999999999997},{"$f":"(F54-E54)/(F52-E52)","v":0.15874999999999995},0.35111111111111104,0.35800000000000021,0.78333333333333321,{"$f":"(L54-I54)/(L52-I52)","v":0.31600000000000017}]
[null,"b=",null,{"$f":"D54-D57*D52","v":11.57},{"$f":"E54-E57*E52","v":8.8212499999999991},10.167777777777777,10.153999999999998,7.1766666666666676,11.849999999999998]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.7300000000000004},{"$f":"E57*E52+E58","v":6.4399999999999995},7.71,10.87,12.66,15.01]
[null,"COP",null,{"$f":"D55","v":1.55},{"$f":"E55","v":1.77},1.98,2.29,2.57,2.72,null,null,{"$f":"L55","v":3.32},{"$f":"M55","v":4.12}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":4.3999999999999997E-2},{"$f":"(F61-E61)/(F52-E52)","v":2.6249999999999996E-2},3.4444444444444451E-2,5.599999999999996E-2,5.0000000000000121E-2,{"$f":"(L61-I61)/(L52-I52)","v":5.9999999999999963E-2}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.4299999999999997},{"$f":"E61-E62*E52","v":2.1637499999999998},2.221111111111111,2.1779999999999999,2.2199999999999989,2.1200000000000006]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.5499999999999998},{"$f":"E62*E52+E63","v":1.77},1.98,2.29,2.57,2.72]
[null,null,null,4.7300000000000004,6.44,7.71,10.87,12.66,15.01,null,null,18.170000000000002,22.12]

{"sheet":"D16","index":56,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 200-S AWB-E(-AC) 201.D16"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":7.7},{"$f":"E7*Dane!$E$26","v":8.7799999999999994},{"$f":"F7*Dane!$E$26","v":11.6},{"$f":"G7*Dane!$E$26","v":11.18},{"$f":"H7*Dane!$E$26","v":14.7},{"$f":"I7*Dane!$E$26","v":16},{"$f":"S5*T3+S6","v":16.475999999999999},{"$f":"$S$5*U3+$S$6","v":17.189999999999998},{"$f":"J7*Dane!$E$26","v":18.38},{"$f":"K7*Dane!$E$26","v":21.15}]
[null,"Q",null,7.7,8.7799999999999994,11.6,7.02,10.11,10.64,12.89,15.76,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.21599999999999983},{"$f":"(P4-O4)/(P3-O3)","v":0.35250000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":-4.6666666666666662E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":0.70399999999999996},{"$f":"(S4-R4)/(S3-R3)","v":0.43333333333333357},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.23799999999999991},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.27699999999999997}]
[null,"COP",null,2.1,2.37,3,3.94,4.95,5.35,6.71,8.9,null,"b=",{"$f":"N4-N5*$N$3","v":12.019999999999996},{"$f":"O4-O5*O3","v":14.067499999999999},{"$f":"P4-P5*P3","v":11.273333333333333},{"$f":"Q4-Q5*Q3","v":9.7720000000000002},{"$f":"R4-R5*R3","v":11.666666666666664},{"$f":"S4-S5*$S$3","v":13.620000000000001},null,null,{"$f":"V4-V5*V3","v":12.84}]
[null,null,null,7.7,8.7799999999999994,11.6,11.18,14.7,16,18.38,21.15,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":7.6999999999999993},8.7799999999999976,11.6,11.18,14.7,16,{"$f":"T4","v":16.475999999999999},{"$f":"U4","v":17.189999999999998},{"$f":"V5*V3+V6","v":18.38},{"$f":"W4","v":21.15}]
[null,"Q",null,8.11,9.2799999999999994,11.07,10.95,11.67,15.36,17.010000000000002,19.5,null,"COP",{"$f":"D6","v":2.1},2.37,3,3.94,4.95,5.35,{"$f":"T3*S10+S11","v":5.6219999999999999},{"$f":"U3*S10+S11","v":6.0299999999999994},{"$f":"J6","v":6.71},{"$f":"K6","v":8.9}]
[null,"COP",null,1.8,2.06,2.4300000000000002,3.12,3.78,4.07,5.0199999999999996,6.38,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":5.4000000000000006E-2},{"$f":"(P9-O9)/(P3-O3)","v":7.8749999999999987E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10444444444444444},{"$f":"(R9-Q9)/(R3-Q3)","v":0.20200000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.13333333333333316},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13600000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.21900000000000003}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.18},{"$f":"O9-O10*O3","v":3.55125},{"$f":"P9-P10*P3","v":3.7311111111111108},{"$f":"Q9-Q10*Q3","v":3.536},{"$f":"R9-R10*R3","v":4.0166666666666684},{"$f":"S9-S10*$S$3","v":3.9899999999999993},null,null,{"$f":"V9-V10*V3","v":2.3299999999999992}]
[null,"Q",null,{"$f":"0.7*E12","v":6.0549999999999997},8.65,10.7,{"$f":"G14","v":10.36},{"$f":"H14","v":11.16},{"$f":"I14","v":14.73},{"$f":"J14","v":16.440000000000001},{"$f":"K14","v":18.82},null,"weryfikacja"]
[null,"COP",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.7960000000000003},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.952},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.3460000000000001},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.9039999999999999},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.468},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.7300000000000004},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.5960000000000001},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":5.8119999999999994},null,"COP=",{"$f":"N10*N3+N11","v":2.1},{"$f":"O10*O3+O11","v":2.37},3,3.94,4.95,5.35,{"$f":"T9","v":5.6219999999999999},{"$f":"U9","v":6.0299999999999994},6.71,{"$f":"W9","v":8.9}]
[null,"Qmax",null,6.06,8.65,10.7,10.36,11.16,14.73,16.440000000000001,18.82,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP",null,1.79,1.79,2.2200000000000002,2.58,3,3.22,3.96,4.96,null,"Q",{"$f":"D9*Dane!$E$26","v":8.11},{"$f":"E9*Dane!$E$26","v":9.2799999999999994},{"$f":"F9*Dane!$E$26","v":11.07},{"$f":"G9*Dane!$E$26","v":10.95},{"$f":"H9*Dane!$E$26","v":11.67},{"$f":"I9*Dane!$E$26","v":15.36},{"$f":"S16*T14+S17","v":15.69},{"$f":"$S$16*U14+$S$17","v":16.185000000000002},{"$f":"J9*Dane!$E$26","v":17.010000000000002},{"$f":"K9*Dane!$E$26","v":19.5}]
[null,"Czynnik",null,null,null,"R410A",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.23399999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.22375000000000012},{"$f":"(Q15-P15)/(Q3-P3)","v":-1.3333333333333443E-2},{"$f":"(R15-Q15)/(R3-Q3)","v":0.14400000000000013},{"$f":"(S15-R15)/(S3-R3)","v":1.2299999999999998},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.1650000000000002},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.24899999999999983}]
[null,"Napełnienie",null,null,null,3.6,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":12.79},{"$f":"O15-O16*O3","v":12.63625},{"$f":"P15-P16*P3","v":10.976666666666667},{"$f":"Q15-Q16*Q3","v":10.661999999999999},{"$f":"R15-R16*R3","v":3.0600000000000023},{"$f":"S15-S16*$S$3","v":13.709999999999997},null,null,{"$f":"V15-V16*V14","v":12.030000000000005}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,56,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,55,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":8.11},{"$f":"O16*O14+O17","v":9.2799999999999976},11.07,10.95,11.67,15.36,{"$f":"T15","v":15.69},{"$f":"U15","v":16.185000000000002},17.010000000000002,{"$f":"W15","v":19.5}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,61,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.8},2.06,2.4300000000000002,3.12,3.78,4.07,{"$f":"T14*S21+S22","v":4.26},{"$f":"U14*S21+S22","v":4.5449999999999999},{"$f":"J10","v":5.0199999999999996},{"$f":"K10","v":6.38}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":5.2000000000000005E-2},{"$f":"(P20-O20)/(P14-O14)","v":4.6250000000000013E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":7.6666666666666661E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13199999999999995},{"$f":"(S20-R20)/(S14-R14)","v":9.6666666666666831E-2},{"$f":"(V20-S20)/($V$3-$S$3)","v":9.4999999999999932E-2},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13600000000000004}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.84},{"$f":"O20-O21*O14","v":2.7537500000000001},{"$f":"P20-P21*P14","v":2.9666666666666668},{"$f":"Q20-Q21*Q14","v":2.8560000000000003},{"$f":"R20-R21*R14","v":3.1033333333333317},{"$f":"S20-S21*$S$3","v":3.120000000000001},null,null,{"$f":"V20-V21*V14","v":2.2999999999999989}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 3,94 | 4,95"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.7999999999999998},{"$f":"O21*O14+O22","v":2.06},2.4300000000000002,3.12,3.7799999999999994,4.07,{"$f":"T20","v":4.26},{"$f":"U20","v":4.5449999999999999},5.0199999999999996,{"$f":"W20","v":6.38}]
[null,60225,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":16.7},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":6.06},{"$f":"E14*Dane!$E$26","v":8.65},{"$f":"F14*Dane!$E$26","v":10.7},{"$f":"G14*Dane!$E$26","v":10.36},{"$f":"H14*Dane!$E$26","v":11.16},{"$f":"I14*Dane!$E$26","v":14.73},{"$f":"S27*T25+S28","v":15.072000000000001},{"$f":"S27*U25+S28","v":15.585000000000001},{"$f":"J14*Dane!$E$26","v":16.440000000000001},{"$f":"K14*Dane!$E$26","v":18.82}]
[null,{"$f":"D14+9","v":15.059999999999999},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.51800000000000013},{"$f":"(P26-O26)/(P3-O3)","v":0.25624999999999987},{"$f":"(Q26-P26)/(Q3-P3)","v":-3.7777777777777764E-2},{"$f":"(R26-Q26)/(R3-Q3)","v":0.16000000000000014},{"$f":"(S26-R26)/(S3-R3)","v":1.1900000000000002},{"$f":"(V26-S26)/(V3-S3)","v":0.1710000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.23799999999999991}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":16.7},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":16.420000000000002},12.493749999999999,10.435555555555554,10.039999999999999,2.8299999999999983,13.02,null,null,{"$f":"V26-V27*V25","v":11.680000000000003}]
[null,{"$f":"D9+9","v":17.11},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":6.0599999999999987},{"$f":"O27*O25+O28","v":8.65},10.7,10.36,11.16,14.73,{"$f":"T26","v":15.072000000000001},{"$f":"U26","v":15.585000000000001},16.440000000000001,{"$f":"W26","v":18.82}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.7960000000000003},1.952,2.3460000000000001,2.9039999999999999,3.468,3.7300000000000004,{"$f":"T25*S32+S33","v":3.9032000000000004},{"$f":"U25*S32+S33","v":4.1630000000000003},{"$f":"J13","v":4.5960000000000001},{"$f":"K13","v":5.8119999999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":3.119999999999994E-2},{"$f":"(P31-O31)/(P25-O25)","v":4.9250000000000016E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":6.1999999999999979E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11280000000000001},{"$f":"(S31-R31)/(S25-R25)","v":8.7333333333333485E-2},{"$f":"(V31-S31)/($V$3-$S$3)","v":8.6599999999999969E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.12159999999999993}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.419999999999999},{"$f":"O31-O32*O25","v":2.6907500000000004},{"$f":"P31-P32*P25","v":2.78},{"$f":"Q31-Q32*Q25","v":2.6783999999999999},{"$f":"R31-R32*R25","v":2.8566666666666656},{"$f":"S31-S32*$S$3","v":2.8640000000000008},null,null,{"$f":"V31-V32*V25","v":2.1640000000000015}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.7960000000000003},{"$f":"O32*O25+O33","v":1.9520000000000002},2.3460000000000001,2.9039999999999999,3.468,3.7300000000000004,{"$f":"T31","v":3.9032000000000004},{"$f":"U31","v":4.1630000000000003},4.5960000000000001,{"$f":"W31","v":5.8119999999999994}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-25.621520692232089},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),(O17-$C$40)/($C$39-O16)))","v":-22.677410118263605},-89.759750746914989,-8.1427117398062077,-15.292060074710033,-28.363462566170924,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-28.363462566170924},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-28.363462566170924},-23.839756655326916,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-23.839756655326916}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"D13","index":57,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 200-S AWB-E(-AC) 201.D13"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":7.3},{"$f":"E7*Dane!$E$26","v":8.35},{"$f":"F7*Dane!$E$26","v":10.74},{"$f":"G7*Dane!$E$26","v":10.64},{"$f":"H7*Dane!$E$26","v":13.7},{"$f":"I7*Dane!$E$26","v":15.2},{"$f":"S5*T3+S6","v":15.666},{"$f":"$S$5*U3+$S$6","v":16.365000000000002},{"$f":"J7*Dane!$E$26","v":17.53},{"$f":"K7*Dane!$E$26","v":21.15}]
[null,"Q",null,7.3,8.35,10.74,6.31,8.61,9.35,11.45,14.08,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.20999999999999996},{"$f":"(P4-O4)/(P3-O3)","v":0.29875000000000007},{"$f":"(Q4-P4)/(Q3-P3)","v":-1.1111111111111072E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":0.61199999999999977},{"$f":"(S4-R4)/(S3-R3)","v":0.5},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.23300000000000018},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.36199999999999977}]
[null,"COP",null,2.14,2.4300000000000002,3,3.98,4.87,5.47,7.02,9.64,null,"b=",{"$f":"N4-N5*$N$3","v":11.5},{"$f":"O4-O5*O3","v":12.831250000000001},{"$f":"P4-P5*P3","v":10.662222222222223},{"$f":"Q4-Q5*Q3","v":9.4160000000000004},{"$f":"R4-R5*R3","v":10.199999999999999},{"$f":"S4-S5*$S$3","v":12.869999999999997},null,null,{"$f":"V4-V5*V3","v":10.290000000000006}]
[null,null,null,7.3,8.35,10.74,10.64,13.7,15.2,17.53,21.15,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":7.3000000000000007},8.35,10.74,10.64,13.7,15.2,{"$f":"T4","v":15.666},{"$f":"U4","v":16.365000000000002},{"$f":"V5*V3+V6","v":17.53},{"$f":"W4","v":21.15}]
[null,"Q",null,7.71,8.81,10.49,10.42,10.9,{"$f":"(I7+I12)/2","v":14.57},16.11,18.38,null,"COP",{"$f":"D6","v":2.14},2.4300000000000002,3,3.98,4.87,5.47,{"$f":"T3*S10+S11","v":5.7799999999999994},{"$f":"U3*S10+S11","v":6.2449999999999992},{"$f":"J6","v":7.02},{"$f":"K6","v":9.64}]
[null,"COP",null,1.82,2.09,2.4700000000000002,3.03,3.78,4.0999999999999996,5.13,6.67,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":5.800000000000001E-2},{"$f":"(P9-O9)/(P3-O3)","v":7.124999999999998E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.17800000000000002},{"$f":"(S9-R9)/(S3-R3)","v":0.19999999999999987},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.15499999999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.26200000000000012}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.3000000000000003},{"$f":"O9-O10*O3","v":3.4987499999999998},{"$f":"P9-P10*P3","v":3.7622222222222224},{"$f":"Q9-Q10*Q3","v":3.6240000000000001},{"$f":"R9-R10*R3","v":3.4700000000000011},{"$f":"S9-S10*$S$3","v":3.92},null,null,{"$f":"V9-V10*V3","v":1.7799999999999976}]
[null,"Q",null,{"$f":"0.7*E12","v":6.0970000000000004},8.7100000000000009,10.68,{"$f":"G14","v":9.85},{"$f":"H14","v":10.77},{"$f":"I14","v":13.94},{"$f":"J14","v":15.51},{"$f":"K14","v":17.68},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.8120000000000003},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.9739999999999998},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.3660000000000001},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.8540000000000001},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.4119999999999999},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.7399999999999998},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.67},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":6.0259999999999998},null,"COP=",{"$f":"N10*N3+N11","v":2.14},{"$f":"O10*O3+O11","v":2.4300000000000002},3,3.98,4.87,5.47,{"$f":"T9","v":5.7799999999999994},{"$f":"U9","v":6.2449999999999992},7.02,{"$f":"W9","v":9.64}]
[null,"Qmax",null,6.1,8.7100000000000009,10.68,9.85,10.77,13.94,15.51,17.68,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.8,1.8,2.21,2.59,2.86,3.2,3.98,5.0599999999999996,null,"Q",{"$f":"D9*Dane!$E$26","v":7.71},{"$f":"E9*Dane!$E$26","v":8.81},{"$f":"F9*Dane!$E$26","v":10.49},{"$f":"G9*Dane!$E$26","v":10.42},{"$f":"H9*Dane!$E$26","v":10.9},{"$f":"I9*Dane!$E$26","v":14.57},{"$f":"S16*T14+S17","v":14.878},{"$f":"$S$16*U14+$S$17","v":15.34},{"$f":"J9*Dane!$E$26","v":16.11},{"$f":"K9*Dane!$E$26","v":18.38}]
[null,"Czynnik",null,null,null,"R410A",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22000000000000011},{"$f":"(P15-O15)/(P3-O3)","v":0.20999999999999996},{"$f":"(Q15-P15)/(Q3-P3)","v":-7.7777777777778096E-3},{"$f":"(R15-Q15)/(R3-Q3)","v":9.6000000000000085E-2},{"$f":"(S15-R15)/(S3-R3)","v":1.2233333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.15399999999999991},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.22699999999999995}]
[null,"Napełnienie",null,null,null,3.6,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":12.110000000000003},{"$f":"O15-O16*O3","v":11.96},{"$f":"P15-P16*P3","v":10.435555555555556},{"$f":"Q15-Q16*Q3","v":10.228},{"$f":"R15-R16*R3","v":2.336666666666666},{"$f":"S15-S16*$S$3","v":13.030000000000001},null,null,{"$f":"V15-V16*V14","v":11.57}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,56,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,55,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":7.7100000000000009},{"$f":"O16*O14+O17","v":8.8100000000000023},10.49,10.42,10.9,14.57,{"$f":"T15","v":14.878},{"$f":"U15","v":15.34},16.11,{"$f":"W15","v":18.38}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,61,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.82},2.09,2.4700000000000002,3.03,3.78,4.0999999999999996,{"$f":"T14*S21+S22","v":4.3059999999999992},{"$f":"U14*S21+S22","v":4.6150000000000002},{"$f":"J10","v":5.13},{"$f":"K10","v":6.67}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":5.3999999999999958E-2},{"$f":"(P20-O20)/(P14-O14)","v":4.7500000000000042E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":6.2222222222222179E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.15},{"$f":"(S20-R20)/(S14-R14)","v":0.10666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.10300000000000002},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.154}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.8999999999999995},{"$f":"O20-O21*O14","v":2.8025000000000002},{"$f":"P20-P21*P14","v":2.9055555555555554},{"$f":"Q20-Q21*Q14","v":2.73},{"$f":"R20-R21*R14","v":3.0333333333333332},{"$f":"S20-S21*$S$3","v":3.0699999999999994},null,null,{"$f":"V20-V21*V14","v":2.0499999999999998}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 3,98 | 4,87"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.8200000000000003},{"$f":"O21*O14+O22","v":2.09},2.4700000000000002,3.03,3.7799999999999994,4.0999999999999996,{"$f":"T20","v":4.3059999999999992},{"$f":"U20","v":4.6150000000000002},5.13,{"$f":"W20","v":6.67}]
[null,51386,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":16.3},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":6.1},{"$f":"E14*Dane!$E$26","v":8.7100000000000009},{"$f":"F14*Dane!$E$26","v":10.68},{"$f":"G14*Dane!$E$26","v":9.85},{"$f":"H14*Dane!$E$26","v":10.77},{"$f":"I14*Dane!$E$26","v":13.94},{"$f":"S27*T25+S28","v":14.254},{"$f":"S27*U25+S28","v":14.725},{"$f":"J14*Dane!$E$26","v":15.51},{"$f":"K14*Dane!$E$26","v":17.68}]
[null,{"$f":"D14+9","v":15.1},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.52200000000000024},{"$f":"(P26-O26)/(P3-O3)","v":0.24624999999999986},{"$f":"(Q26-P26)/(Q3-P3)","v":-9.2222222222222233E-2},{"$f":"(R26-Q26)/(R3-Q3)","v":0.184},{"$f":"(S26-R26)/(S3-R3)","v":1.0566666666666666},{"$f":"(V26-S26)/(V3-S3)","v":0.15700000000000003},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.217}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":16.3},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":16.540000000000006},12.403749999999999,10.034444444444444,9.4819999999999993,3.3733333333333331,12.37,null,null,{"$f":"V26-V27*V25","v":11.17}]
[null,{"$f":"D9+9","v":16.71},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":6.1000000000000014},{"$f":"O27*O25+O28","v":8.7100000000000009},10.68,9.85,10.77,13.94,{"$f":"T26","v":14.254},{"$f":"U26","v":14.725},15.51,{"$f":"W26","v":17.68}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.8120000000000003},1.9739999999999998,2.3660000000000001,2.8540000000000001,3.4119999999999999,3.7399999999999998,{"$f":"T25*S32+S33","v":3.9259999999999997},{"$f":"U25*S32+S33","v":4.2050000000000001},{"$f":"J13","v":4.67},{"$f":"K13","v":6.0259999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":3.2399999999999894E-2},{"$f":"(P31-O31)/(P25-O25)","v":4.9000000000000044E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":5.422222222222222E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11159999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.10933333333333328},{"$f":"(V31-S31)/($V$3-$S$3)","v":9.3000000000000013E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.1356}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.4599999999999982},{"$f":"O31-O32*O25","v":2.7090000000000005},{"$f":"P31-P32*P25","v":2.7455555555555557},{"$f":"Q31-Q32*Q25","v":2.6308000000000002},{"$f":"R31-R32*R25","v":2.6466666666666669},{"$f":"S31-S32*$S$3","v":2.8099999999999996},null,null,{"$f":"V31-V32*V25","v":1.9580000000000002}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.8120000000000003},{"$f":"O32*O25+O33","v":1.9739999999999998},2.3660000000000001,2.8540000000000001,3.4119999999999999,3.7399999999999998,{"$f":"T31","v":3.9259999999999997},{"$f":"U31","v":4.2050000000000001},4.67,{"$f":"W31","v":6.0259999999999998}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-24.574893441855302},-22.637886371809948,-60.246414582636312,-8.6655226275463431,-11.407188260389534,-26.732742711750078,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-26.732742711750078},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-26.732742711750078},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-14.72261879273511},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-14.72261879273511}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"D10","index":58,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 200-S AWB-E(-AC) 201.D10"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":6.55},{"$f":"E7*Dane!$E$26","v":7.61},{"$f":"F7*Dane!$E$26","v":10.09},{"$f":"G7*Dane!$E$26","v":10.09},{"$f":"H7*Dane!$E$26","v":12.6},{"$f":"I7*Dane!$E$26","v":14.35},{"$f":"S5*T3+S6","v":14.808},{"$f":"$S$5*U3+$S$6","v":15.495000000000001},{"$f":"J7*Dane!$E$26","v":16.64},{"$f":"K7*Dane!$E$26","v":20.13}]
[null,"Q",null,6.55,7.61,10.09,5.9,7.58,8.2100000000000009,10.11,12.56,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.21200000000000011},{"$f":"(P4-O4)/(P3-O3)","v":0.30999999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0},{"$f":"(R4-Q4)/(R3-Q3)","v":0.502},{"$f":"(S4-R4)/(S3-R3)","v":0.58333333333333337},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.22900000000000009},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.34899999999999987}]
[null,"COP",null,2.15,2.4900000000000002,3.18,4.0999999999999996,5.01,5.51,7.22,10.38,null,"b=",{"$f":"N4-N5*$N$3","v":10.790000000000003},{"$f":"O4-O5*O3","v":12.26},{"$f":"P4-P5*P3","v":10.09},{"$f":"Q4-Q5*Q3","v":9.0860000000000003},{"$f":"R4-R5*R3","v":8.5166666666666657},{"$f":"S4-S5*$S$3","v":12.059999999999999},null,null,{"$f":"V4-V5*V3","v":9.6600000000000037}]
[null,null,null,6.55,7.61,10.09,10.09,12.6,14.35,16.64,20.13,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":6.5500000000000007},7.61,10.09,10.09,12.6,14.35,{"$f":"T4","v":14.808},{"$f":"U4","v":15.495000000000001},{"$f":"V5*V3+V6","v":16.64},{"$f":"W4","v":20.13}]
[null,"Q",null,6.95,8.06,9.52,9.8699999999999992,10.82,13.75,15.16,17.239999999999998,null,"COP",{"$f":"D6","v":2.15},2.4900000000000002,3.18,4.0999999999999996,5.01,5.51,{"$f":"T3*S10+S11","v":5.8519999999999994},{"$f":"U3*S10+S11","v":6.3650000000000002},{"$f":"J6","v":7.22},{"$f":"K6","v":10.38}]
[null,"COP",null,1.84,2.14,2.52,3.02,3.75,4.0999999999999996,5.21,6.89,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":6.800000000000006E-2},{"$f":"(P9-O9)/(P3-O3)","v":8.6249999999999993E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10222222222222216},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18200000000000002},{"$f":"(S9-R9)/(S3-R3)","v":0.16666666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.17099999999999999},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.31600000000000011}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.5100000000000011},{"$f":"O9-O10*O3","v":3.7837500000000004},{"$f":"P9-P10*P3","v":3.8955555555555552},{"$f":"Q9-Q10*Q3","v":3.7359999999999998},{"$f":"R9-R10*R3","v":3.8433333333333333},{"$f":"S9-S10*$S$3","v":3.8},null,null,{"$f":"V9-V10*V3","v":0.89999999999999769}]
[null,"Q",null,{"$f":"0.7*E12","v":5.8239999999999998},8.32,10.08,{"$f":"G14","v":9.25},{"$f":"H14","v":12.2},{"$f":"I14","v":12.94},{"$f":"J14","v":14.56},{"$f":"K14","v":16.5},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.8240000000000003},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":2.004},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.4000000000000004},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.8479999999999999},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.4340000000000002},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.7399999999999998},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.7219999999999995},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":6.1579999999999995},null,"COP=",{"$f":"N10*N3+N11","v":2.15},{"$f":"O10*O3+O11","v":2.4900000000000002},3.18,4.0999999999999996,5.01,5.51,{"$f":"T9","v":5.8519999999999994},{"$f":"U9","v":6.3650000000000002},7.22,{"$f":"W9","v":10.38}]
[null,"Qmax",null,5.82,8.32,10.08,9.25,12.2,12.94,14.56,16.5,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.8,1.8,2.2200000000000002,2.59,2.96,3.2,3.99,5.0599999999999996,null,"Q",{"$f":"D9*Dane!$E$26","v":6.95},{"$f":"E9*Dane!$E$26","v":8.06},{"$f":"F9*Dane!$E$26","v":9.52},{"$f":"G9*Dane!$E$26","v":9.8699999999999992},{"$f":"H9*Dane!$E$26","v":10.82},{"$f":"I9*Dane!$E$26","v":13.75},{"$f":"S16*T14+S17","v":14.032},{"$f":"$S$16*U14+$S$17","v":14.455},{"$f":"J9*Dane!$E$26","v":15.16},{"$f":"K9*Dane!$E$26","v":17.239999999999998}]
[null,"Czynnik",null,null,null,"R410A",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22200000000000006},{"$f":"(P15-O15)/(P3-O3)","v":0.18249999999999988},{"$f":"(Q15-P15)/(Q3-P3)","v":3.8888888888888848E-2},{"$f":"(R15-Q15)/(R3-Q3)","v":0.19000000000000022},{"$f":"(S15-R15)/(S3-R3)","v":0.97666666666666657},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.14100000000000001},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.20799999999999982}]
[null,"Napełnienie",null,null,null,3.6,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":11.39},{"$f":"O15-O16*O3","v":10.797499999999999},{"$f":"P15-P16*P3","v":9.7922222222222217},{"$f":"Q15-Q16*Q3","v":9.4899999999999984},{"$f":"R15-R16*R3","v":3.9833333333333343},{"$f":"S15-S16*$S$3","v":12.34},null,null,{"$f":"V15-V16*V14","v":11.000000000000004}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,56,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,55,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":6.9499999999999993},{"$f":"O16*O14+O17","v":8.0600000000000023},9.52,9.8699999999999992,10.82,13.75,{"$f":"T15","v":14.032},{"$f":"U15","v":14.455},15.16,{"$f":"W15","v":17.239999999999998}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,61,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.84},2.14,2.52,3.02,3.75,4.0999999999999996,{"$f":"T14*S21+S22","v":4.3219999999999992},{"$f":"U14*S21+S22","v":4.6549999999999994},{"$f":"J10","v":5.21},{"$f":"K10","v":6.89}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":6.0000000000000012E-2},{"$f":"(P20-O20)/(P14-O14)","v":4.7499999999999987E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":5.5555555555555552E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.14599999999999999},{"$f":"(S20-R20)/(S14-R14)","v":0.11666666666666654},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.11100000000000003},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.16799999999999998}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":3.04},{"$f":"O20-O21*O14","v":2.8525},{"$f":"P20-P21*P14","v":2.9088888888888889},{"$f":"Q20-Q21*Q14","v":2.7280000000000002},{"$f":"R20-R21*R14","v":2.9333333333333345},{"$f":"S20-S21*$S$3","v":2.9899999999999993},null,null,{"$f":"V20-V21*V14","v":1.8500000000000005}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,18 | 4,1 | 5,01"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.8399999999999999},{"$f":"O21*O14+O22","v":2.14},2.52,3.02,3.75,4.0999999999999996,{"$f":"T20","v":4.3219999999999992},{"$f":"U20","v":4.6549999999999994},5.21,{"$f":"W20","v":6.89}]
[null,43220,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.55},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":5.82},{"$f":"E14*Dane!$E$26","v":8.32},{"$f":"F14*Dane!$E$26","v":10.08},{"$f":"G14*Dane!$E$26","v":9.25},{"$f":"H14*Dane!$E$26","v":12.2},{"$f":"I14*Dane!$E$26","v":12.94},{"$f":"S27*T25+S28","v":13.263999999999999},{"$f":"S27*U25+S28","v":13.75},{"$f":"J14*Dane!$E$26","v":14.56},{"$f":"K14*Dane!$E$26","v":16.5}]
[null,{"$f":"D14+9","v":14.82},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.5},{"$f":"(P26-O26)/(P3-O3)","v":0.21999999999999997},{"$f":"(Q26-P26)/(Q3-P3)","v":-9.2222222222222233E-2},{"$f":"(R26-Q26)/(R3-Q3)","v":0.58999999999999986},{"$f":"(S26-R26)/(S3-R3)","v":0.24666666666666673},{"$f":"(V26-S26)/(V3-S3)","v":0.16200000000000009},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.19399999999999995}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.55},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":15.82},11.620000000000001,9.4344444444444449,8.07,10.473333333333333,11.319999999999999,null,null,{"$f":"V26-V27*V25","v":10.680000000000001}]
[null,{"$f":"D9+9","v":15.95},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":5.82},{"$f":"O27*O25+O28","v":8.32},10.08,9.25,12.2,12.94,{"$f":"T26","v":13.263999999999999},{"$f":"U26","v":13.75},14.56,{"$f":"W26","v":16.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.8240000000000003},2.004,2.4000000000000004,2.8479999999999999,3.4340000000000002,3.7399999999999998,{"$f":"T25*S32+S33","v":3.9363999999999999},{"$f":"U25*S32+S33","v":4.2309999999999999},{"$f":"J13","v":4.7219999999999995},{"$f":"K13","v":6.1579999999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":3.5999999999999942E-2},{"$f":"(P31-O31)/(P25-O25)","v":4.9500000000000044E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":4.9777777777777726E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11720000000000005},{"$f":"(S31-R31)/(S25-R25)","v":0.10199999999999987},{"$f":"(V31-S31)/($V$3-$S$3)","v":9.8199999999999982E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.14360000000000001}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.5439999999999992},{"$f":"O31-O32*O25","v":2.7465000000000006},{"$f":"P31-P32*P25","v":2.7484444444444445},{"$f":"Q31-Q32*Q25","v":2.6135999999999999},{"$f":"R31-R32*R25","v":2.7200000000000011},{"$f":"S31-S32*$S$3","v":2.758},null,null,{"$f":"V31-V32*V25","v":1.8499999999999996}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.8240000000000003},{"$f":"O32*O25+O33","v":2.004},2.4000000000000004,2.8479999999999999,3.4340000000000002,3.7399999999999998,{"$f":"T31","v":3.9363999999999999},{"$f":"U31","v":4.2309999999999999},4.7219999999999995,{"$f":"W31","v":6.1579999999999995}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-22.417933008924496},-20.802305116212889,-51.37470523202937,-9.6363211092285717,-7.765573051263198,-24.827166487283776,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-24.827166487283776},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-24.827166487283776},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-13.825588808851668},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-13.825588808851668}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"AWO-A16","index":59,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 100-A AWO-M-AC-AF 101.A16"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":8.6999999999999993},{"$f":"E7*Dane!$E$26","v":10.199999999999999},{"$f":"F7*Dane!$E$26","v":12},{"$f":"G7*Dane!$E$26","v":14.1},{"$f":"H7*Dane!$E$26","v":16.3},{"$f":"I7*Dane!$E$26","v":16.100000000000001},{"$f":"S5*T3+S6","v":16.200000000000003},{"$f":"$S$5*U3+$S$6","v":16.350000000000001},{"$f":"J7*Dane!$E$26","v":16.600000000000001},{"$f":"K7*Dane!$E$26","v":18.600000000000001}]
[null,"Q",null,8.6999999999999993,10.199999999999999,12,14.1,16.3,16.100000000000001,16.600000000000001,18.600000000000001,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.3},{"$f":"(P4-O4)/(P3-O3)","v":0.22500000000000009},{"$f":"(Q4-P4)/(Q3-P3)","v":0.23333333333333328},{"$f":"(R4-Q4)/(R3-Q3)","v":0.44000000000000022},{"$f":"(S4-R4)/(S3-R3)","v":-6.666666666666643E-2},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.05},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.2}]
[null,"COP",null,2.04,2.36,2.86,3.88,4.67,5.77,7,9.66,null,"b=",{"$f":"N4-N5*$N$3","v":14.7},{"$f":"O4-O5*O3","v":13.575000000000001},{"$f":"P4-P5*P3","v":13.633333333333333},{"$f":"Q4-Q5*Q3","v":13.219999999999999},{"$f":"R4-R5*R3","v":16.766666666666666},{"$f":"S4-S5*$S$3","v":15.600000000000001},null,null,{"$f":"V4-V5*V3","v":12.600000000000001}]
[null,null,null,{"$f":"D5","v":8.6999999999999993},10.199999999999999,12,14.1,16.3,16.100000000000001,{"$f":"I7/I5*J5","v":16.600000000000001},{"$f":"J7/J5*K5","v":18.600000000000001},null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":8.6999999999999993},10.199999999999999,12,14.1,16.3,16.100000000000001,{"$f":"T4","v":16.200000000000003},{"$f":"U4","v":16.350000000000001},{"$f":"V5*V3+V6","v":16.600000000000001},{"$f":"W4","v":18.600000000000001}]
[null,"Q",null,{"$f":"D5*35/45","v":6.7666666666666666},10.8,11.9,14.4,15.8,15.8,16.3,18,null,"COP",{"$f":"D6","v":2.04},2.36,2.86,3.88,4.67,5.77,{"$f":"T3*S10+S11","v":6.016},{"$f":"U3*S10+S11","v":6.3849999999999998},{"$f":"J6","v":7},{"$f":"K6","v":9.66}]
[null,"COP",null,{"$f":"D6*35/45","v":1.5866666666666669},2.0299999999999998,2.44,3.13,3.72,4.43,5.25,6.74,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":6.3999999999999974E-2},{"$f":"(P9-O9)/(P3-O3)","v":6.25E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11333333333333334},{"$f":"(R9-Q9)/(R3-Q3)","v":0.158},{"$f":"(S9-R9)/(S3-R3)","v":0.36666666666666653},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.12300000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.26600000000000001}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.3199999999999994},{"$f":"O9-O10*O3","v":3.2974999999999999},{"$f":"P9-P10*P3","v":3.6533333333333333},{"$f":"Q9-Q10*Q3","v":3.5640000000000001},{"$f":"R9-R10*R3","v":2.1033333333333344},{"$f":"S9-S10*$S$3","v":4.5399999999999991},null,null,{"$f":"V9-V10*V3","v":1.6799999999999997}]
[null,"Q",null,{"$f":"D9*45/55","v":5.5363636363636362},{"$f":"E9*45/55","v":8.8363636363636378},11.8,14.2,15.6,15.3,16,17.5,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.4712727272727273},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.8823636363636362},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.2839999999999998},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.9180000000000001},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.4400000000000004},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":4.0619999999999994},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.798},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":6.0519999999999996},null,"COP=",{"$f":"N10*N3+N11","v":2.04},{"$f":"O10*O3+O11","v":2.36},2.86,3.88,4.67,5.77,{"$f":"T9","v":6.016},{"$f":"U9","v":6.3849999999999998},7,{"$f":"W9","v":9.66}]
[null,null,null,{"$f":"D12","v":5.5363636363636362},{"$f":"E12","v":8.8363636363636378},11.8,14.2,15.6,15.3,16,17.5,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.2981818181818183},{"$f":"E10*45/55","v":1.6609090909090909},2.0499999999999998,2.6,3.02,3.51,4.12,5.0199999999999996,null,"Q",{"$f":"D9*Dane!$E$26","v":6.7666666666666666},{"$f":"E9*Dane!$E$26","v":10.8},{"$f":"F9*Dane!$E$26","v":11.9},{"$f":"G9*Dane!$E$26","v":14.4},{"$f":"H9*Dane!$E$26","v":15.8},{"$f":"I9*Dane!$E$26","v":15.8},{"$f":"S16*T14+S17","v":15.9},{"$f":"$S$16*U14+$S$17","v":16.05},{"$f":"J9*Dane!$E$26","v":16.3},{"$f":"K9*Dane!$E$26","v":18}]
[null,"Czynnik",null,null,null,"R32",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.80666666666666687},{"$f":"(P15-O15)/(P3-O3)","v":0.13749999999999996},{"$f":"(Q15-P15)/(Q3-P3)","v":0.27777777777777779},{"$f":"(R15-Q15)/(R3-Q3)","v":0.28000000000000008},{"$f":"(S15-R15)/(S3-R3)","v":0},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.05},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.16999999999999993}]
[null,"Napełnienie",null,null,null,3.5,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":22.900000000000002},{"$f":"O15-O16*O3","v":12.862500000000001},{"$f":"P15-P16*P3","v":13.844444444444445},{"$f":"Q15-Q16*Q3","v":13.84},{"$f":"R15-R16*R3","v":15.8},{"$f":"S15-S16*$S$3","v":15.3},null,null,{"$f":"V15-V16*V14","v":12.900000000000002}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,68,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,68,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":6.7666666666666657},{"$f":"O16*O14+O17","v":10.8},11.9,14.4,15.8,15.8,{"$f":"T15","v":15.9},{"$f":"U15","v":16.05},16.3,{"$f":"W15","v":18}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,68,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.5866666666666669},2.0299999999999998,2.44,3.13,3.72,4.43,{"$f":"T14*S21+S22","v":4.5939999999999994},{"$f":"U14*S21+S22","v":4.84},{"$f":"J10","v":5.25},{"$f":"K10","v":6.74}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":8.8666666666666588E-2},{"$f":"(P20-O20)/(P14-O14)","v":5.1250000000000018E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":7.6666666666666661E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11800000000000006},{"$f":"(S20-R20)/(S14-R14)","v":0.2366666666666665},{"$f":"(V20-S20)/($V$3-$S$3)","v":8.2000000000000031E-2},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.14900000000000002}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":3.3599999999999985},{"$f":"O20-O21*O14","v":2.7987500000000001},{"$f":"P20-P21*P14","v":2.9766666666666666},{"$f":"Q20-Q21*Q14","v":2.8939999999999997},{"$f":"R20-R21*R14","v":2.0633333333333348},{"$f":"S20-S21*$S$3","v":3.6099999999999994},null,null,{"$f":"V20-V21*V14","v":2.2699999999999996}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,86 | 3,88 | 4,67"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.5866666666666669},{"$f":"O21*O14+O22","v":2.0299999999999998},2.44,3.13,3.72,4.43,{"$f":"T20","v":4.5939999999999994},{"$f":"U20","v":4.84},5.25,{"$f":"W20","v":6.74}]
[null,38230,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":17.7},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":5.5363636363636362},{"$f":"E14*Dane!$E$26","v":8.8363636363636378},{"$f":"F14*Dane!$E$26","v":11.8},{"$f":"G14*Dane!$E$26","v":14.2},{"$f":"H14*Dane!$E$26","v":15.6},{"$f":"I14*Dane!$E$26","v":15.3},{"$f":"S27*T25+S28","v":15.440000000000001},{"$f":"S27*U25+S28","v":15.65},{"$f":"J14*Dane!$E$26","v":16},{"$f":"K14*Dane!$E$26","v":17.5}]
[null,{"$f":"D14+9","v":14.536363636363635},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.66000000000000036},{"$f":"(P26-O26)/(P3-O3)","v":0.37045454545454537},{"$f":"(Q26-P26)/(Q3-P3)","v":0.2666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.28000000000000008},{"$f":"(S26-R26)/(S3-R3)","v":-9.9999999999999645E-2},{"$f":"(V26-S26)/(V3-S3)","v":6.9999999999999923E-2},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.15}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":17.7},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":18.736363636363642},14.393181818181819,13.666666666666666,13.639999999999999,16.299999999999997,14.600000000000001,null,null,{"$f":"V26-V27*V25","v":13}]
[null,{"$f":"D9+9","v":15.766666666666666},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":5.5363636363636353},{"$f":"O27*O25+O28","v":8.8363636363636395},11.8,14.2,15.6,15.3,{"$f":"T26","v":15.440000000000001},{"$f":"U26","v":15.65},16,{"$f":"W26","v":17.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.4712727272727273},1.8823636363636362,2.2839999999999998,2.9180000000000001,3.4400000000000004,4.0619999999999994,{"$f":"T25*S32+S33","v":4.2091999999999992},{"$f":"U25*S32+S33","v":4.43},{"$f":"J13","v":4.798},{"$f":"K13","v":6.0519999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":8.2218181818181788E-2},{"$f":"(P31-O31)/(P25-O25)","v":5.0204545454545446E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":7.0444444444444476E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10440000000000005},{"$f":"(S31-R31)/(S25-R25)","v":0.20733333333333301},{"$f":"(V31-S31)/($V$3-$S$3)","v":7.3600000000000068E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.12539999999999996}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":3.1156363636363631},{"$f":"O31-O32*O25","v":2.6354318181818179},{"$f":"P31-P32*P25","v":2.7771111111111111},{"$f":"Q31-Q32*Q25","v":2.7092000000000001},{"$f":"R31-R32*R25","v":1.9886666666666692},{"$f":"S31-S32*$S$3","v":3.3259999999999987},null,null,{"$f":"V31-V32*V25","v":2.2900000000000009}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.4712727272727273},{"$f":"O32*O25+O33","v":1.8823636363636362},2.2839999999999998,2.9180000000000001,3.4400000000000004,4.0619999999999994,{"$f":"T31","v":4.2091999999999992},{"$f":"U31","v":4.43},4.798,{"$f":"W31","v":6.0519999999999996}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-26.821175325136558},-29.250493401473204,-28.753768741615662,-17.794650801223284,-189.21182706607857,-66.858835000541703,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-66.858835000541703},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-66.858835000541703},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-28.533519872471803},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-28.533519872471803}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"AWO-A18","index":60,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 100-A AWO-M-AC-AF 101.A18"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":11.3},{"$f":"E7*Dane!$E$26","v":11.8},{"$f":"F7*Dane!$E$26","v":12.6},{"$f":"G7*Dane!$E$26","v":15.1},{"$f":"H7*Dane!$E$26","v":17.899999999999999},{"$f":"I7*Dane!$E$26","v":18.3},{"$f":"S5*T3+S6","v":18.100000000000001},{"$f":"$S$5*U3+$S$6","v":17.8},{"$f":"J7*Dane!$E$26","v":17.3},{"$f":"K7*Dane!$E$26","v":18.3}]
[null,"Q",null,11.3,11.8,12.6,15.1,17.899999999999999,18.3,17.3,18.3,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.1},{"$f":"(P4-O4)/(P3-O3)","v":9.9999999999999867E-2},{"$f":"(Q4-P4)/(Q3-P3)","v":0.27777777777777779},{"$f":"(R4-Q4)/(R3-Q3)","v":0.55999999999999983},{"$f":"(S4-R4)/(S3-R3)","v":0.13333333333333405},{"$f":"(V4-S4)/($V$3-$S$3)","v":-0.1},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.1}]
[null,"COP",null,2.1800000000000002,2.41,2.83,3.81,4.4000000000000004,5.29,6.31,8.59,null,"b=",{"$f":"N4-N5*$N$3","v":13.3},{"$f":"O4-O5*O3","v":13.299999999999999},{"$f":"P4-P5*P3","v":14.544444444444444},{"$f":"Q4-Q5*Q3","v":13.98},{"$f":"R4-R5*R3","v":16.966666666666661},{"$f":"S4-S5*$S$3","v":19.3},null,null,{"$f":"V4-V5*V3","v":15.3}]
[null,null,null,{"$f":"D5","v":11.3},11.8,12.6,15.1,17.899999999999999,18.3,{"$f":"I7/I5*J5","v":17.3},{"$f":"J7/J5*K5","v":18.3},null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":11.3},11.8,12.6,15.1,17.899999999999999,18.3,{"$f":"T4","v":18.100000000000001},{"$f":"U4","v":17.8},{"$f":"V5*V3+V6","v":17.3},{"$f":"W4","v":18.3}]
[null,"Q",null,{"$f":"D5*35/45","v":8.7888888888888896},12.1,12.5,14.9,17.3,17.7,16.8,17.8,null,"COP",{"$f":"D6","v":2.1800000000000002},2.41,2.83,3.81,4.4000000000000004,5.29,{"$f":"T3*S10+S11","v":5.4939999999999998},{"$f":"U3*S10+S11","v":5.8},{"$f":"J6","v":6.31},{"$f":"K6","v":8.59}]
[null,"COP",null,{"$f":"D6*35/45","v":1.6955555555555557},2.08,2.37,3.05,3.52,4.1399999999999997,4.82,6.18,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":4.5999999999999999E-2},{"$f":"(P9-O9)/(P3-O3)","v":5.2499999999999991E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.11800000000000006},{"$f":"(S9-R9)/(S3-R3)","v":0.29666666666666658},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.10199999999999995},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.22800000000000004}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.1},{"$f":"O9-O10*O3","v":3.1974999999999998},{"$f":"P9-P10*P3","v":3.5922222222222224},{"$f":"Q9-Q10*Q3","v":3.5739999999999998},{"$f":"R9-R10*R3","v":2.3233333333333341},{"$f":"S9-S10*$S$3","v":4.2700000000000005},null,null,{"$f":"V9-V10*V3","v":1.7499999999999991}]
[null,"Q",null,{"$f":"D9*45/55","v":7.1909090909090922},{"$f":"E9*45/55","v":9.9},12.3,14.7,17.3,17.3,16.399999999999999,17.399999999999999,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.5722424242424244},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.9287272727272728},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.238},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.8819999999999997},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.2640000000000002},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.8079999999999998},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.4079999999999995},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":5.6120000000000001},null,"COP=",{"$f":"N10*N3+N11","v":2.1800000000000002},{"$f":"O10*O3+O11","v":2.41},2.83,3.81,4.4000000000000004,5.29,{"$f":"T9","v":5.4939999999999998},{"$f":"U9","v":5.8},6.31,{"$f":"W9","v":8.59}]
[null,null,null,{"$f":"D12","v":7.1909090909090922},{"$f":"E12","v":9.9},12.3,14.7,17.3,17.3,16.399999999999999,17.399999999999999,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.3872727272727274},{"$f":"E10*45/55","v":1.7018181818181819},2.04,2.63,2.88,3.31,3.79,4.76,null,"Q",{"$f":"D9*Dane!$E$26","v":8.7888888888888896},{"$f":"E9*Dane!$E$26","v":12.1},{"$f":"F9*Dane!$E$26","v":12.5},{"$f":"G9*Dane!$E$26","v":14.9},{"$f":"H9*Dane!$E$26","v":17.3},{"$f":"I9*Dane!$E$26","v":17.7},{"$f":"S16*T14+S17","v":17.52},{"$f":"$S$16*U14+$S$17","v":17.25},{"$f":"J9*Dane!$E$26","v":16.8},{"$f":"K9*Dane!$E$26","v":17.8}]
[null,"Czynnik",null,null,null,"R32",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.66222222222222205},{"$f":"(P15-O15)/(P3-O3)","v":5.0000000000000044E-2},{"$f":"(Q15-P15)/(Q3-P3)","v":0.26666666666666672},{"$f":"(R15-Q15)/(R3-Q3)","v":0.48000000000000009},{"$f":"(S15-R15)/(S3-R3)","v":0.13333333333333286},{"$f":"(V15-S15)/($V$3-$S$3)","v":-8.9999999999999858E-2},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.1}]
[null,"Napełnienie",null,null,null,3.5,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":22.033333333333331},{"$f":"O15-O16*O3","v":12.85},{"$f":"P15-P16*P3","v":14.366666666666667},{"$f":"Q15-Q16*Q3","v":13.94},{"$f":"R15-R16*R3","v":16.366666666666671},{"$f":"S15-S16*$S$3","v":18.599999999999998},null,null,{"$f":"V15-V16*V14","v":14.8}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,68,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,68,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":8.7888888888888914},{"$f":"O16*O14+O17","v":12.1},12.5,14.9,17.3,17.7,{"$f":"T15","v":17.52},{"$f":"U15","v":17.25},16.8,{"$f":"W15","v":17.8}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,68,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.6955555555555557},2.08,2.37,3.05,3.52,4.1399999999999997,{"$f":"T14*S21+S22","v":4.2759999999999998},{"$f":"U14*S21+S22","v":4.4800000000000004},{"$f":"J10","v":4.82},{"$f":"K10","v":6.18}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":7.6888888888888868E-2},{"$f":"(P20-O20)/(P14-O14)","v":3.6250000000000004E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":7.5555555555555529E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":9.4000000000000042E-2},{"$f":"(S20-R20)/(S14-R14)","v":0.20666666666666655},{"$f":"(V20-S20)/($V$3-$S$3)","v":6.800000000000006E-2},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13599999999999995}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":3.2333333333333334},{"$f":"O20-O21*O14","v":2.6237500000000002},{"$f":"P20-P21*P14","v":2.8988888888888891},{"$f":"Q20-Q21*Q14","v":2.8619999999999997},{"$f":"R20-R21*R14","v":2.0733333333333341},{"$f":"S20-S21*$S$3","v":3.4599999999999991},null,null,{"$f":"V20-V21*V14","v":2.1000000000000014}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,83 | 3,81 | 4,4"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.6955555555555559},{"$f":"O21*O14+O22","v":2.08},2.37,3.05,3.52,4.1399999999999997,{"$f":"T20","v":4.2759999999999998},{"$f":"U20","v":4.4800000000000004},4.82,{"$f":"W20","v":6.18}]
[null,39165,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":20.3},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":7.1909090909090922},{"$f":"E14*Dane!$E$26","v":9.9},{"$f":"F14*Dane!$E$26","v":12.3},{"$f":"G14*Dane!$E$26","v":14.7},{"$f":"H14*Dane!$E$26","v":17.3},{"$f":"I14*Dane!$E$26","v":17.3},{"$f":"S27*T25+S28","v":17.12},{"$f":"S27*U25+S28","v":16.850000000000001},{"$f":"J14*Dane!$E$26","v":16.399999999999999},{"$f":"K14*Dane!$E$26","v":17.399999999999999}]
[null,{"$f":"D14+9","v":16.190909090909091},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.54181818181818164},{"$f":"(P26-O26)/(P3-O3)","v":0.30000000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":0.2666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.52000000000000024},{"$f":"(S26-R26)/(S3-R3)","v":0},{"$f":"(V26-S26)/(V3-S3)","v":-9.0000000000000219E-2},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.1}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":20.3},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":18.027272727272724},14.400000000000002,14.166666666666666,13.659999999999998,17.3,18.200000000000003,null,null,{"$f":"V26-V27*V25","v":14.399999999999999}]
[null,{"$f":"D9+9","v":17.788888888888891},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":7.1909090909090914},{"$f":"O27*O25+O28","v":9.9000000000000021},12.3,14.7,17.3,17.3,{"$f":"T26","v":17.12},{"$f":"U26","v":16.850000000000001},16.399999999999999,{"$f":"W26","v":17.399999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.5722424242424244},1.9287272727272728,2.238,2.8819999999999997,3.2640000000000002,3.8079999999999998,{"$f":"T25*S32+S33","v":3.9279999999999999},{"$f":"U25*S32+S33","v":4.1079999999999997},{"$f":"J13","v":4.4079999999999995},{"$f":"K13","v":5.6120000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":7.1296969696969678E-2},{"$f":"(P31-O31)/(P25-O25)","v":3.8659090909090893E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":7.1555555555555525E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":7.6400000000000107E-2},{"$f":"(S31-R31)/(S25-R25)","v":0.18133333333333321},{"$f":"(V31-S31)/($V$3-$S$3)","v":5.9999999999999963E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.12040000000000006}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.9981818181818181},{"$f":"O31-O32*O25","v":2.508613636363636},{"$f":"P31-P32*P25","v":2.7388888888888889},{"$f":"Q31-Q32*Q25","v":2.7291999999999996},{"$f":"R31-R32*R25","v":1.9946666666666677},{"$f":"S31-S32*$S$3","v":3.2080000000000002},null,null,{"$f":"V31-V32*V25","v":1.9999999999999982}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.5722424242424244},{"$f":"O32*O25+O33","v":1.9287272727272726},2.2380000000000004,2.8819999999999997,3.2640000000000002,3.8079999999999998,{"$f":"T31","v":3.9279999999999999},{"$f":"U31","v":4.1079999999999997},4.4079999999999995,{"$f":"W31","v":5.6120000000000001}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-43.34202192370855},-43.342021923708565,-27.875610508191368,-15.829723010783605,-51.472426619266024,-410.47887216467331,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-410.47887216467331},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-410.47887216467331},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-51.676969941458431},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-51.676969941458431}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"Bilans-AWO-B06","index":61,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4607.4771198732406},null,null,"COP",{"$f":"K13","v":3.6685811325890469},{"$f":"L13","v":3.1249292327544325},{"$f":"M13","v":3.4542222116195864},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99922168097604147},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99922168097604147},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99922168097604147},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.6685811325890469},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.7831902395852914E-4},{"$f":"1-L3","v":7.7831902395852914E-4},{"$f":"1-M3","v":7.7831902395852914E-4}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99922168097604147},null,null,"COP-Inst",{"$f":"K14","v":3.669360057865366},{"$f":"L14","v":3.1257081580307515},{"$f":"M14","v":3.4550011368959055}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.7831902395852914E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.669360057865366},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"R7*Bilans!F7+S7","v":6.1392833333333323},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.41859492712266089},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":3.5694104738312995},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"AC7*Bilans!F7+AD7","v":3.9623833333333334},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.9623833333333334},{"$f":"AF7*Z7","v":214.61273225691059},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":16.26632587371709},null,{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-3.3999999999999989E-2},{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.2079999999999993},{"$f":"AJ7*Bilans!F7+AK7","v":6.127816666666666},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.41937822217843218},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":3.5579438071646332},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.2230000000000003},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.2230000000000003},{"$f":"AX7*AR7","v":174.56585541463417},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":19.997957969775168},null,{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"BB7*Bilans!F7+BC7","v":6.1392833333333323},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.41859492712266089},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":3.5694104738312995},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W7<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W7<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W7<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W7<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W7<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"BM7*Bilans!F7+BN7","v":3.7663796296296299},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.7663796296296299},{"$f":"BP7*BJ7","v":203.99667448419154},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":17.112831120245691},null,{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F7<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F7<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F7<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F7<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F7<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F7<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F7<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F7<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F7<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F7<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248000000000001},{"$f":"Bilans!F7*BT7+BU7","v":2.9644066666666666},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY7","v":2.8566836622809024}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R8*Bilans!F8+S8","v":6.0785185185185187},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.49473034537860455},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":3.0712909524616081},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC8*Bilans!F8+AD8","v":3.5610740740740741},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5610740740740741},{"$f":"AF8*Z8","v":229.09553381752485},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":21.49817377449482},null,{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ8*Bilans!F8+AK8","v":6.0324074074074074},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.49851201402017858},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":3.0251798413504969},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU8*Bilans!F8+AV8","v":2.9463703703703703},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.9463703703703703},{"$f":"AX8*AR8","v":189.54963552664861},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":25.983355669799661},null,{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB8*Bilans!F8+BC8","v":6.0785185185185187},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.49473034537860455},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":3.0712909524616081},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W8<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W8<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W8<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W8<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W8<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM8*Bilans!F8+BN8","v":3.5610740740740741},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5610740740740741},{"$f":"BP8*BJ8","v":229.09553381752485},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":21.49817377449482},null,{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F8<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F8<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F8<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F8<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F8<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F8<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F8<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F8<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F8<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F8<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F8*BT8+BU8","v":2.721422222222222},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY8","v":3.1117450367948662}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":2932.2912435371422},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R9*Bilans!F9+S9","v":6.0609259259259263},0.51444682377324047,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.1180240917174795},null,2.9429018342084468,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC9*Bilans!F9+AD9","v":3.4669537037037035},3.4015394828791057,227.59650901317519,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":23.407849961589999},null,{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ9*Bilans!F9+AK9","v":6.0016203703703708},0.51953037668143287,3.1180240917174795,null,2.8835962786528913,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU9*Bilans!F9+AV9","v":2.8795185185185184},2.8251879804332636,189.0329143286462,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":28.18316034370492},null,{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB9*Bilans!F9+BC9","v":6.0609259259259263},0.51444682377324047,3.1180240917174795,null,2.9429018342084468,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W9<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W9<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W9<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W9<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W9<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM9*Bilans!F9+BN9","v":3.4669537037037035},3.4015394828791057,227.59650901317519,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":23.407849961589999},null,{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F9<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F9<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F9<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F9<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F9<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F9<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F9<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F9<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F9<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F9<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F9*BT9+BU9","v":2.6623111111111109},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY9","v":3.180834898551355}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R10*Bilans!F10+S10","v":5.9484259259259264},0.64328593210829077,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.826538716336382},null,2.1218872095895445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC10*Bilans!F10+AD10","v":2.8650787037037033},2.4866720824598176,207.35472997768912,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":39.904683508115056},null,{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ10*Bilans!F10+AK10","v":5.8047453703703704},0.6592087115256583,3.826538716336382,null,1.9782066540339884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU10*Bilans!F10+AV10","v":2.4520185185185186},2.1281670160726764,177.46026911946279,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":46.626914941170064},null,{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB10*Bilans!F10+BC10","v":5.9484259259259264},0.64328593210829077,3.826538716336382,null,2.1218872095895445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W10<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W10<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W10<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W10<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W10<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM10*Bilans!F10+BN10","v":2.8650787037037033},2.4866720824598176,207.35472997768912,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":39.904683508115056},null,{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F10<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F10<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F10<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F10<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F10<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F10<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F10<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F10<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F10<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F10<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F10*BT10+BU10","v":2.2843111111111112},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY10","v":3.7071885925836772}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.6996157527011189},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R11*Bilans!F11+S11","v":5.963703703703704},0.62550402673050765,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.7303206808943088},null,2.2333830228093952,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC11*Bilans!F11+AD11","v":2.9468148148148146},2.5576128581411597,207.54741392128992,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":37.756756098040803},null,{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ11*Bilans!F11+AK11","v":5.8314814814814815},0.6396866204137589,3.7303206808943088,null,2.1011608005871727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU11*Bilans!F11+AV11","v":2.5100740740740739},2.1785548567435358,176.78728239245967,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":44.326248925581623},null,{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB11*Bilans!F11+BC11","v":5.963703703703704},0.62550402673050765,3.7303206808943088,null,2.2333830228093952,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W11<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W11<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W11<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W11<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W11<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM11*Bilans!F11+BN11","v":2.9468148148148146},2.5576128581411597,207.54741392128992,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":37.756756098040803},null,{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F11<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F11<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F11<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F11<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F11<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F11<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F11<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F11<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F11<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F11<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F11*BT11+BU11","v":2.3356444444444442},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY11","v":3.6257111450187103}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R12*Bilans!F12+S12","v":5.9426851851851854},0.64999125003420211,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.8626933720782524},null,2.079991813106933,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC12*Bilans!F12+AD12","v":2.8343657407407399},2.4600155485674344,207.20026961260243,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":40.743803947857316},null,{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ12*Bilans!F12+AK12","v":5.7946990740740745},0.6665908484118247,3.8626933720782524,null,1.9320057019958221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU12*Bilans!F12+AV12","v":2.430203703703703},2.1092334032145343,177.65486485500497,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":47.519819791758522},null,{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB12*Bilans!F12+BC12","v":5.9426851851851854},0.64999125003420211,3.8626933720782524,null,2.079991813106933,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W12<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W12<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W12<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W12<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W12<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM12*Bilans!F12+BN12","v":2.8343657407407399},2.4600155485674344,207.20026961260243,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":40.743803947857316},null,{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F12<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F12<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F12<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F12<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F12<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F12<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F12<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F12<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F12<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F12<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F12*BT12+BU12","v":2.265022222222222},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY12","v":3.7387589445877061}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3584.6666917515786},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.6685811325890469},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1249292327544325},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4542222116195864},null,null,null,null,{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R13*Bilans!F13+S13","v":5.9501851851851857},0.64123366668823734,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.8154590637703252},null,2.1347261214148605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC13*Bilans!F13+AD13","v":2.8744907407407405},2.494841020265548,207.39309152562592,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":39.651123248710462},null,{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ13*Bilans!F13+AK13","v":5.8078240740740741},0.65695155622953572,3.8154590637703252,null,1.9923650103037489,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU13*Bilans!F13+AV13","v":2.4587037037037032},2.1339692522711382,177.39426153977257,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":46.356454609271381},null,{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB13*Bilans!F13+BC13","v":5.9501851851851857},0.64123366668823734,3.8154590637703252,null,2.1347261214148605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W13<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W13<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W13<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W13<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W13<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM13*Bilans!F13+BN13","v":2.8744907407407405},2.494841020265548,207.39309152562592,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":39.651123248710462},null,{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F13<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F13<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F13<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F13<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F13<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F13<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F13<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F13<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F13<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F13<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F13*BT13+BU13","v":2.2902222222222219},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY13","v":3.6976202618479195}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.669360057865366},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.1257081580307515},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4550011368959055},null,null,null,null,{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R14*Bilans!F14+S14","v":6.0142592592592594},0.56730618143365252,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.4119264545223578},null,2.6023328047369017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC14*Bilans!F14+AD14","v":3.2172870370370368},3.1565835080363382,232.78094197283158,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.800961502189924},null,{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ14*Bilans!F14+AK14","v":5.9199537037037038},0.5763434353190553,3.4119264545223578,null,2.508027249181346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU14*Bilans!F14+AV14","v":2.702185185185185},2.6512005590496157,195.51168594883336,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":33.10049716375439},null,{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB14*Bilans!F14+BC14","v":6.0142592592592594},0.56730618143365252,3.4119264545223578,null,2.6023328047369017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W14<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W14<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W14<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W14<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W14<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM14*Bilans!F14+BN14","v":3.2172870370370368},3.1565835080363382,232.78094197283158,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.800961502189924},null,{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F14<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F14<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F14<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F14<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F14<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F14<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F14<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F14<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F14<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F14<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F14*BT14+BU14","v":2.5055111111111108},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY14","v":3.3798980397527814}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.0263206621301588},null,null,null,null,{"$f":"F11","v":3.6996157527011189},{"$f":"F15","v":3.0263206621301588},{"$f":"F28","v":3.4341392425431811},null,null,null,null,{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R15*Bilans!F15+S15","v":5.9621296296296302},0.62733189088262598,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.7402340542428862},null,2.221895575386744,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC15*Bilans!F15+AD15","v":2.9383935185185184},2.5503038085255061,207.54223107703973,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":37.972536091935027},null,{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ15*Bilans!F15+AK15","v":5.8287268518518518},0.64168971188872437,3.7402340542428862,null,2.0884927976089656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU15*Bilans!F15+AV15","v":2.5040925925925923},2.1733633822501743,176.86703983480763,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":44.558357891522988},null,{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB15*Bilans!F15+BC15","v":5.9621296296296302},0.62733189088262598,3.7402340542428862,null,2.221895575386744,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W15<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W15<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W15<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W15<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W15<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM15*Bilans!F15+BN15","v":2.9383935185185184},2.5503038085255061,207.54223107703973,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":37.972536091935027},null,{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F15<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F15<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F15<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F15<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F15<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F15<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F15<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F15<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F15<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F15<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F15*BT15+BU15","v":2.3303555555555553},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY15","v":3.6339399251048627}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.5384390858780397},{"$f":"F19","v":3.5384390858780397},{"$f":"F19","v":3.5384390858780397},null,null,null,null,{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R16*Bilans!F16+S16","v":6.0862962962962959},0.48604992180925355,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.9582438389227641},null,3.1280524573735318,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC16*Bilans!F16+AD16","v":3.6026851851851851},3.6026851851851851,227.66861481481487,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.87360684624349},null,{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ16*Bilans!F16+AK16","v":6.0460185185185189},0.48928792226849394,2.9582438389227641,null,3.0877746795957548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU16*Bilans!F16+AV16","v":2.9759259259259259},2.9759259259259259,188.06109846431801,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":25.269793677053141},null,{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB16*Bilans!F16+BC16","v":6.0862962962962959},0.48604992180925355,2.9582438389227641,null,3.1280524573735318,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W16<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W16<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W16<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W16<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W16<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM16*Bilans!F16+BN16","v":3.6026851851851851},3.6026851851851851,227.66861481481487,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.87360684624349},null,{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F16<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F16<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F16<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F16<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F16<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F16<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F16<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F16<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F16<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F16<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F16*BT16+BU16","v":2.7475555555555555},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY16","v":3.0821477206894734}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":731.10676244525905},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R17*Bilans!F17+S17","v":6.074259259259259},0.49949333055450423,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.0340519880589429},null,3.0402072712003161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC17*Bilans!F17+AD17","v":3.538287037037037},3.538287037037037,229.83676996386635,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":21.846423499293287},null,{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ17*Bilans!F17+AK17","v":6.0249537037037033},0.50358096298629285,3.0340519880589429,null,2.9909017156447604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU17*Bilans!F17+AV17","v":2.9301851851851852},2.8748986722571632,186.74500341224802,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":26.887527487179643},null,{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB17*Bilans!F17+BC17","v":6.074259259259259},0.49949333055450423,3.0340519880589429,null,3.0402072712003161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W17<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W17<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W17<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W17<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W17<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM17*Bilans!F17+BN17","v":3.538287037037037},3.538287037037037,229.83676996386635,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":21.846423499293287},null,{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F17<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F17<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F17<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F17<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F17<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F17<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F17<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F17<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F17<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F17<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F17*BT17+BU17","v":2.7071111111111112},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY17","v":3.1281952404042563}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4607.4771198732406},null,null,null,null,null,{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R18*Bilans!F18+S18","v":6.0702777777777781},0.50395173058367826,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.0591269912347561},null,3.011150786543022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC18*Bilans!F18+AD18","v":3.5169861111111107},3.4506278825995809,226.15482471882194,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":22.602504485753162},null,{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ18*Bilans!F18+AK18","v":6.017986111111111},0.50833068318097929,3.0591269912347561,null,2.958859119876355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU18*Bilans!F18+AV18","v":2.9150555555555555},2.8600545073375265,187.44853047031759,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":27.269701327380229},null,{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB18*Bilans!F18+BC18","v":6.0702777777777781},0.50395173058367826,3.0591269912347561,null,3.011150786543022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W18<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W18<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W18<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W18<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W18<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM18*Bilans!F18+BN18","v":3.5169861111111107},3.4506278825995809,226.15482471882194,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":22.602504485753162},null,{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F18<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F18<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F18<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F18<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F18<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F18<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F18<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F18<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F18<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F18<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F18*BT18+BU18","v":2.6937333333333333},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY18","v":3.1437306685974566}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.5384390858780397},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5089.2070876441903},null,null,null,null,null,{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R19*Bilans!F19+S19","v":6.0597222222222218},0.51580003043190237,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.1256049066310974},null,2.9341173155911244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC19*Bilans!F19+AD19","v":3.4605138888888884},3.3952211740041927,227.77230454088055,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":23.513199893304769},null,{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ19*Bilans!F19+AK19","v":5.999513888888889},0.52097635983804014,3.1256049066310974,null,2.8739089822577917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU19*Bilans!F19+AV19","v":2.8749444444444445},2.8207002096436065,189.22990704954756,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":28.302374663356467},null,{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB19*Bilans!F19+BC19","v":6.0597222222222218},0.51580003043190237,3.1256049066310974,null,2.9341173155911244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W19<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W19<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W19<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W19<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W19<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM19*Bilans!F19+BN19","v":3.4605138888888884},3.3952211740041927,227.77230454088055,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":23.513199893304769},null,{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F19<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F19<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F19<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F19<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F19<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F19<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F19<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F19<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F19<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F19<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F19*BT19+BU19","v":2.6582666666666666},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY19","v":3.1856744092729303}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5480.0941021543767},null,null,null,null,null,{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R20*Bilans!F20+S20","v":5.9915740740740739},0.59329912552453412,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.5547956586636182},null,2.4367784154104557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC20*Bilans!F20+AD20","v":3.0959212962962956},3.0375076869322148,234.09167899435838,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":30.19243685174478},null,{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ20*Bilans!F20+AK20","v":5.8802546296296301},0.60453090598349113,3.5547956586636182,null,2.3254589709660118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU20*Bilans!F20+AV20","v":2.615981481481481},2.2704744933612853,174.97871315730086,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":40.392331775821937},null,{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB20*Bilans!F20+BC20","v":5.9915740740740739},0.59329912552453412,3.5547956586636182,null,2.4367784154104557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W20<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W20<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W20<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W20<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W20<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM20*Bilans!F20+BN20","v":3.0959212962962956},3.0375076869322148,234.09167899435838,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":30.19243685174478},null,{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F20<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F20<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F20<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F20<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F20<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F20<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F20<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F20<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F20<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F20<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F20*BT20+BU20","v":2.4292888888888888},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY20","v":3.4859469088900865}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.5000000000000022E-2},{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1150000000000002},{"$f":"R21*Bilans!F21+S21","v":5.9237500000000001},0.6702805148250891,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.9705741996951218},null,1.9531758003048783,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":4.4999999999999984E-2},{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.1349999999999998},{"$f":"AC21*Bilans!F21+AD21","v":2.7907500000000001},2.4221603773584905,210.08850249056607,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":42.613132047252385},null,{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.13034090909090912},{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6923863636363645},{"$f":"AJ21*Bilans!F21+AK21","v":5.6952784090909097},0.6971694646845038,3.9705741996951218,null,1.7247042093957878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":3.6272727272727234E-2},{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.5099090909090904},{"$f":"AU21*Bilans!F21+AV21","v":2.2324227272727271},1.937574442538593,168.05745684802744,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":53.270644850562505},null,{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.79},{"$f":"BB21*Bilans!F21+BC21","v":5.79},0.68576411048274988,3.9705741996951218,null,1.8194258003048782,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W21<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W21<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W21<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W21<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W21<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.6824999999999997},{"$f":"BM21*Bilans!F21+BN21","v":1.7729999999999992},1.5388301886792444,133.47197524528298,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":67.074223497388402},null,{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F21<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F21<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":3.6272727272727234E-2},{"$f":"IF(Bilans!F21<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F21<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F21<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F21<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F21<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F21<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F21<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F21<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.5099090909090904},{"$f":"Bilans!F21*BT21+BU21","v":2.2324227272727271},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY21","v":4.4808575818448082}]
[null,16,null,null,"3 | 25 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R22*Bilans!F22+S22","v":6.1082407407407402},0.46167789898035999,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.8200397516514228},null,3.2882009890893173,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC22*Bilans!F22+AD22","v":3.7200879629629626},3.7200879629629626,223.1316018893406,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":19.186759266378292},null,{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ22*Bilans!F22+AK22","v":6.0844212962962958},0.46348528714933585,2.8200397516514228,null,3.264381544644873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU22*Bilans!F22+AV22","v":3.0593148148148148},3.0593148148148148,183.4982995320687,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":23.330855605143892},null,{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB22*Bilans!F22+BC22","v":6.1082407407407402},0.46167789898035999,2.8200397516514228,null,3.2882009890893173,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W22<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W22<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W22<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W22<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W22<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM22*Bilans!F22+BN22","v":3.7200879629629626},3.7200879629629626,223.1316018893406,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":19.186759266378292},null,{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F22<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F22<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F22<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F22<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F22<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F22<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F22<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F22<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F22<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F22<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F22*BT22+BU22","v":2.8212888888888887},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY22","v":3.001596939035323}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R23*Bilans!F23+S23","v":6.0395370370370367},0.53857262922459914,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.2527293413363823},null,2.7868076957006545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC23*Bilans!F23+AD23","v":3.3525231481481477},3.2892679944095038,230.38835293330607,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":25.340137252631386},null,{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ23*Bilans!F23+AK23","v":5.9641898148148149},0.54537656284123104,3.2527293413363823,null,2.7114604734784327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU23*Bilans!F23+AV23","v":2.7982407407407406},2.745443745632425,192.2975761483527,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":30.359573956531477},null,{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB23*Bilans!F23+BC23","v":6.0395370370370367},0.53857262922459914,3.2527293413363823,null,2.7868076957006545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W23<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W23<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W23<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W23<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W23<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM23*Bilans!F23+BN23","v":3.3525231481481477},3.2892679944095038,230.38835293330607,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":25.340137252631386},null,{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F23<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F23<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F23<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F23<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F23<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F23<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F23<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F23<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F23<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F23<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F23*BT23+BU23","v":2.5904444444444445},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY23","v":3.2690807599386336}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.5000000000000022E-2},{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1150000000000002},{"$f":"R24*Bilans!F24+S24","v":5.9359374999999996},0.657410369545259,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.9023468654725608},null,2.0335906345274388,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":4.4999999999999984E-2},{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.1349999999999998},{"$f":"AC24*Bilans!F24+AD24","v":2.8126875},2.4412004716981128,207.86667208674641,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":41.507343022660287},null,{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.13034090909090912},{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6923863636363645},{"$f":"AJ24*Bilans!F24+AK24","v":5.7588196022727285},0.67762964200727749,3.9023468654725608,null,1.8564727368001677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":3.6272727272727234E-2},{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.5099090909090904},{"$f":"AU24*Bilans!F24+AV24","v":2.2501056818181815},1.9529219125214403,166.29006241291466,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":51.885200691423556},null,{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.79},{"$f":"BB24*Bilans!F24+BC24","v":5.79},0.67398046035795522,3.9023468654725608,null,1.8876531345274392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W24<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W24<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W24<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W24<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W24<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.6824999999999997},{"$f":"BM24*Bilans!F24+BN24","v":1.8309583333333328},1.5891336477987414,135.31372236677399,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":63.762884579413601},null,{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F24<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F24<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":3.6272727272727234E-2},{"$f":"IF(Bilans!F24<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F24<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F24<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F24<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F24<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F24<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F24<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F24<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.5099090909090904},{"$f":"Bilans!F24*BT24+BU24","v":2.2501056818181815},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY24","v":4.4554306187803094}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R25*Bilans!F25+S25","v":5.9784259259259258},0.60845472172364345,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.6376014831046746},null,2.3408244428212512,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC25*Bilans!F25+AD25","v":3.0255787037037036},2.625973969252271,207.43272912725197,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":35.796734386401056},null,{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ25*Bilans!F25+AK25","v":5.8572453703703706},0.62104304209380568,3.6376014831046746,null,2.2196438872656961,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU25*Bilans!F25+AV25","v":2.5660185185185185},2.2271104122990915,175.92542664178214,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":42.207737956685939},null,{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB25*Bilans!F25+BC25","v":5.9784259259259258},0.60845472172364345,3.6376014831046746,null,2.3408244428212512,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W25<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W25<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W25<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W25<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W25<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM25*Bilans!F25+BN25","v":3.0255787037037036},2.625973969252271,207.43272912725197,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":35.796734386401056},null,{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F25<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F25<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F25<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F25<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F25<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F25<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F25<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F25<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F25<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F25<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F25*BT25+BU25","v":2.3851111111111107},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY25","v":3.5505147133704145}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10848.350876097564},null,{"$f":"F26/F28","v":3158.9723391832317},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.5000000000000022E-2},{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1150000000000002},{"$f":"R26*Bilans!F26+S26","v":5.9304166666666669},0.66323388149833862,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.9332532647357725},null,1.9971634019308944,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":4.4999999999999984E-2},{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.1349999999999998},{"$f":"AC26*Bilans!F26+AD26","v":2.8027500000000001},2.4325754716981129,208.88062792820986,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":42.006111336077012},null,{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0.13034090909090912},{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6923863636363645},{"$f":"AJ26*Bilans!F26+AK26","v":5.7300359848484854},0.68642732351702263,3.9332532647357725,null,1.7967827201127129,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":3.6272727272727234E-2},{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.5099090909090904},{"$f":"AU26*Bilans!F26+AV26","v":2.2420954545454546},1.9459696397941679,167.09671088054222,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":52.510087520362987},null,{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.79},{"$f":"BB26*Bilans!F26+BC26","v":5.79},0.67931835314952893,3.9332532647357725,null,1.8567467352642275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W26<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W26<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W26<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W26<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W26<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.6824999999999997},{"$f":"BM26*Bilans!F26+BN26","v":1.8047037037037033},1.5663466107617046,134.49920358718956,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":65.236541768919224},null,{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F26<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F26<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":3.6272727272727234E-2},{"$f":"IF(Bilans!F26<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F26<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F26<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F26<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F26<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F26<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F26<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F26<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.5099090909090904},{"$f":"Bilans!F26*BT26+BU26","v":2.2420954545454546},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY26","v":4.4668991245400864}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R27*Bilans!F27+S27","v":5.9854629629629628},0.6003349941474998,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.5932828728404473},null,2.3921800901225154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC27*Bilans!F27+AD27","v":3.0632268518518515},2.6586497204751915,207.27377919791715,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":34.895472440122141},null,{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ27*Bilans!F27+AK27","v":5.8695601851851853},0.61218945874512387,3.5932828728404473,null,2.276277312344738,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU27*Bilans!F27+AV27","v":2.592759259259259},2.2503193570929416,175.43950748935586,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":41.22740968136673},null,{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB27*Bilans!F27+BC27","v":5.9854629629629628},0.6003349941474998,3.5932828728404473,null,2.3921800901225154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W27<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W27<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W27<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W27<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W27<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM27*Bilans!F27+BN27","v":3.0632268518518515},2.6586497204751915,207.27377919791715,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":34.895472440122141},null,{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F27<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F27<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F27<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F27<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F27<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F27<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F27<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F27<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F27<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F27<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F27*BT27+BU27","v":2.4087555555555555},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY27","v":3.5156627136746179}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.4341392425431811},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R28*Bilans!F28+S28","v":6.069537037037037},0.50478184570075957,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.0637921081046748},null,3.0057449289323621,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC28*Bilans!F28+AD28","v":3.513023148148148},3.4467396925227116,226.27392120574055,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":22.665457693948575},null,{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ28*Bilans!F28+AK28","v":6.0166898148148151},0.50921556576852944,3.0637921081046748,null,2.9528977067101403,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU28*Bilans!F28+AV28","v":2.9122407407407409},2.857292802236199,187.57750920311574,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":27.34124154926873},null,{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB28*Bilans!F28+BC28","v":6.069537037037037},0.50478184570075957,3.0637921081046748,null,3.0057449289323621,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W28<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W28<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W28<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W28<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W28<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM28*Bilans!F28+BN28","v":3.513023148148148},3.4467396925227116,226.27392120574055,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":22.665457693948575},null,{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F28<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F28<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F28<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F28<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F28<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F28<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F28<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F28<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F28<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F28<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F28*BT28+BU28","v":2.6912444444444446},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY28","v":3.1466380211223761}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"R29*Bilans!F29+S29","v":6.1309583333333331},0.32414449459982764,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":1.987316390370935},null,4.1436419429623985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"AC29*Bilans!F29+AD29","v":4.803208333333334},4.6219551886792463,187.72127364127942,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.45704537342397},null,{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-3.3999999999999989E-2},{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.2079999999999993},{"$f":"AJ29*Bilans!F29+AK29","v":5.9862916666666663},0.33197787562488212,1.987316390370935,null,3.9989752762957314,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.7225000000000001},3.5820283018867927,145.48451631385186,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.492912687622512},null,{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"BB29*Bilans!F29+BC29","v":6.1309583333333331},0.32414449459982764,1.987316390370935,null,4.1436419429623985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W29<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W29<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W29<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W29<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W29<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"BM29*Bilans!F29+BN29","v":4.2612546296296303},4.1004525681341724,166.54038110996069,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.786990416022229},null,{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F29<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F29<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F29<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F29<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F29<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F29<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F29<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F29<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F29<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F29<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248000000000001},{"$f":"Bilans!F29*BT29+BU29","v":3.387316666666667},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY29","v":2.5000237433828909}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"R30*Bilans!F30+S30","v":6.1360249999999992},0.38165836555176297,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.341865272484756},null,3.7941597275152432,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"AC30*Bilans!F30+AD30","v":4.2914750000000002},4.1295325471698119,201.76976601716524,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.079954941866452},null,{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-3.3999999999999989E-2},{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.2079999999999993},{"$f":"AJ30*Bilans!F30+AK30","v":6.0724249999999991},0.38565569315137799,2.341865272484756,null,3.7305597275152431,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.4185000000000003},3.2895000000000003,160.72561185365856,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":17.675522783134806},null,{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"BB30*Bilans!F30+BC30","v":6.1360249999999992},0.38165836555176297,2.341865272484756,null,3.7941597275152432,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W30<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W30<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W30<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W30<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W30<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"BM30*Bilans!F30+BN30","v":3.9600694444444446},3.8106328616352205,186.18826515761623,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.258261371884387},null,{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F30<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F30<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F30<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F30<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F30<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F30<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F30<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F30<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F30<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F30<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248000000000001},{"$f":"Bilans!F30*BT30+BU30","v":3.1299299999999999},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY30","v":2.7056106983297568}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"R31*Bilans!F31+S31","v":6.1381499999999996},0.40575187519259298,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.4905658727134146},null,3.647584127286585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"AC31*Bilans!F31+AD31","v":4.0768500000000003},4.0768500000000003,213.29363265365856,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.271278129904813},null,{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-3.3999999999999989E-2},{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.2079999999999993},{"$f":"AJ31*Bilans!F31+AK31","v":6.1085499999999993},0.40771801372067262,2.4905658727134146,null,3.6179841272865847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.2910000000000004},3.2910000000000004,172.17934068292686,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":18.917870022455922},null,{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"BB31*Bilans!F31+BC31","v":6.1381499999999996},0.40575187519259298,2.4905658727134146,null,3.647584127286585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W31<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W31<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W31<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W31<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W31<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"BM31*Bilans!F31+BN31","v":3.8337500000000002},3.8337500000000002,200.57506756097564,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.239637494333859},null,{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F31<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F31<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F31<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F31<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F31<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F31<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F31<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F31<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F31<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F31<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248000000000001},{"$f":"Bilans!F31*BT31+BU31","v":3.0219800000000001},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY31","v":2.802259476576038}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R37*Bilans!F37+S37","v":6.0867592592592592},0.48553392946885165,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.955328140879065},null,3.1314311183801942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC37*Bilans!F37+AD37","v":3.605162037037037},3.605162037037037,227.58068978093948,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":20.836884880548208},null,{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ37*Bilans!F37+AK37","v":6.0468287037037038},0.48874017864420671,2.955328140879065,null,3.0915005628246388,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU37*Bilans!F37+AV37","v":2.9776851851851851},2.9776851851851851,187.97037177055103,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":25.227766425815631},null,{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB37*Bilans!F37+BC37","v":6.0867592592592592},0.48553392946885165,2.955328140879065,null,3.1314311183801942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W37<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W37<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W37<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W37<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W37<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM37*Bilans!F37+BN37","v":3.605162037037037},3.605162037037037,227.58068978093948,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":20.836884880548208},null,{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F37<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F37<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F37<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F37<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F37<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F37<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F37<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F37<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F37<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F37<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F37*BT37+BU37","v":2.7491111111111111},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY37","v":3.0804037198775078}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R44*Bilans!F44+S44","v":6.0692592592592591},0.50509319110962447,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.0655415269308945},null,3.0037177323283646,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC44*Bilans!F44+AD44","v":3.5115370370370367},3.4452816212438853,226.31836488677541,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":22.689101780199618},null,{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ44*Bilans!F44+AK44","v":6.0162037037037033},0.50954749504969088,3.0655415269308945,null,2.9506621767728087,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU44*Bilans!F44+AV44","v":2.9111851851851851},2.856257162823201,187.62572174082601,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":27.36810479928495},null,{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB44*Bilans!F44+BC44","v":6.0692592592592591},0.50509319110962447,3.0655415269308945,null,3.0037177323283646,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W44<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W44<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W44<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W44<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W44<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM44*Bilans!F44+BN44","v":3.5115370370370367},3.4452816212438853,226.31836488677541,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":22.689101780199618},null,{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F44<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F44<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F44<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F44<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F44<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F44<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F44<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F44<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F44<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F44<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F44*BT44+BU44","v":2.6903111111111109},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY44","v":3.1477296651857412}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R61*Bilans!F61+S61","v":6.0458333333333334},0.53145293143080463,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":3.2130758479420729},null,2.8327574853912605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC61*Bilans!F61+AD61","v":3.3862083333333333},3.3223176100628935,229.63956559318916,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":24.757761883917482},null,{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ61*Bilans!F61+AK61","v":5.9752083333333337},0.53773453052968689,3.2130758479420729,null,2.7621324853912608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU61*Bilans!F61+AV61","v":2.8221666666666665},2.7689182389937108,191.38843909433965,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":29.705878322566733},null,{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB61*Bilans!F61+BC61","v":6.0458333333333334},0.53145293143080463,3.2130758479420729,null,2.8327574853912605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W61<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W61<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W61<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W61<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W61<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM61*Bilans!F61+BN61","v":3.3862083333333333},3.3223176100628935,229.63956559318916,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":24.757761883917482},null,{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F61<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F61<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F61<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F61<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F61<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F61<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F61<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F61<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F61<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F61<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F61*BT61+BU61","v":2.6116000000000001},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY61","v":3.2425992085400734}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"R71*Bilans!F71+S71","v":6.1368916666666662},0.39148675295072549,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.4025117917936991},null,3.7343798748729671,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"AC71*Bilans!F71+AD71","v":4.2039416666666671},4.0453023584905665,203.35952021136683,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.788001794483138},null,{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-3.3999999999999989E-2},{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.2079999999999993},{"$f":"AJ71*Bilans!F71+AK71","v":6.087158333333333},0.39468528009819021,2.4025117917936991,null,3.6846465415396339,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.3665000000000003},3.2394622641509438,162.84950626691216,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":18.46662614304741},null,{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"BB71*Bilans!F71+BC71","v":6.1368916666666662},0.39148675295072549,2.4025117917936991,null,3.7343798748729671,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W71<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W71<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W71<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W71<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W71<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"BM71*Bilans!F71+BN71","v":3.9085509259259261},3.7610584381551364,189.07042581497677,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.905612614179176},null,{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F71<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F71<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F71<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F71<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F71<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F71<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F71<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F71<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F71<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F71<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248000000000001},{"$f":"Bilans!F71*BT71+BU71","v":3.0859033333333334},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY71","v":2.7442117196444658}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"R77*Bilans!F77+S77","v":6.1392999999999995},0.41878376015498708,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.5710391387195122},null,3.5682608612804874,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"AC77*Bilans!F77+AD77","v":3.9607000000000001},3.9607000000000001,214.62898056585368,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":16.281388052247479},null,{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-3.3999999999999989E-2},{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.2079999999999993},{"$f":"AJ77*Bilans!F77+AK77","v":6.128099999999999},0.41954914879318428,2.5710391387195122,null,3.5570608612804868,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.2220000000000004},3.2220000000000004,174.59907980487807,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":20.014181768633325},null,{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"BB77*Bilans!F77+BC77","v":6.1392999999999995},0.41878376015498708,2.5710391387195122,null,3.5682608612804874,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W77<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W77<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W77<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W77<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W77<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"BM77*Bilans!F77+BN77","v":3.7653888888888893},3.7653888888888893,204.04513814634151,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":17.125905334459453},null,{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F77<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F77<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F77<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F77<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F77<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F77<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F77<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F77<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F77<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F77<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248000000000001},{"$f":"Bilans!F77*BT77+BU77","v":2.9635600000000002},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY77","v":2.8574997951866186}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R94*Bilans!F94+S94","v":6.1033333333333335},0.46711296847317868,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.8509461509146341},null,3.2523871824186994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC94*Bilans!F94+AD94","v":3.6938333333333331},3.6938333333333331,224.21171921951219,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":19.55467840820176},null,{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ94*Bilans!F94+AK94","v":6.0758333333333336},0.46922718160712668,2.8509461509146341,null,3.2248871824186995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU94*Bilans!F94+AV94","v":3.0406666666666666},3.0406666666666666,184.56520351219513,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":23.755225693980247},null,{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB94*Bilans!F94+BC94","v":6.1033333333333335},0.46711296847317868,2.8509461509146341,null,3.2523871824186994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W94<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W94<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W94<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W94<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W94<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM94*Bilans!F94+BN94","v":3.6938333333333331},3.6938333333333331,224.21171921951219,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":19.55467840820176},null,{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F94<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F94<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F94<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F94<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F94<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F94<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F94<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F94<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F94<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F94<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F94*BT94+BU94","v":2.8047999999999997},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY94","v":3.0192427599198717}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.8999999999999951E-2},{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6199999999999992},{"$f":"R104*Bilans!F104+S104","v":6.4178875},0.21988145740104917,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":1.4111744569359759},null,5.0067130430640239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.9999999999999941E-2},{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.8400000000000007},{"$f":"AC104*Bilans!F104+AD104","v":5.7973749999999997},5.5786061320754712,151.83224277887714,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.8057665501470144},null,{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.8999999999999951E-2},{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6199999999999992},{"$f":"AJ104*Bilans!F104+AK104","v":6.4178875},0.21988145740104917,1.4111744569359759,null,5.0067130430640239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.9999999999999941E-2},{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.8400000000000007},{"$f":"AU104*Bilans!F104+AV104","v":5.7973749999999997},5.5786061320754712,151.83224277887714,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.8057665501470144},null,{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.8999999999999951E-2},{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6199999999999992},{"$f":"BB104*Bilans!F104+BC104","v":6.4178875},0.21988145740104917,1.4111744569359759,null,5.0067130430640239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W104<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W104<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W104<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W104<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W104<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.8400000000000007},{"$f":"BM104*Bilans!F104+BN104","v":6.1046805555555563},5.8743152515723276,159.88052182213534,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.5135081266501222},null,{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F104<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F104<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F104<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F104<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F104<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F104<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F104<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F104<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F104<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F104<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F104*BT104+BU104","v":3.9231099999999994},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY104","v":2.1585864513162409}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F116<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F116<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F116<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F116<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F116<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F116<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F116<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F116<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F116<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F116<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F116<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F116<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F116<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F116<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F116<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F116*BT116+BU116","v":3.9031833333333328},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY116","v":2.1696065415895376}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F119<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F119<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F119<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F119<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F119<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F119<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F119<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F119<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F119<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F119<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F119<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F119<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F119<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F119<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F119<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F119*BT119+BU119","v":4.0599533333333326},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY119","v":2.0858299092986101}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F136<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F136<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F136<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F136<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F136<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F136<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F136<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F136<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F136<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F136<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F136<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F136<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F136<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F136<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F136<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F136*BT136+BU136","v":4.1465733333333334},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY136","v":2.0422578867586867}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F142<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F142<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F142<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F142<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F142<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F142<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F142<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F142<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F142<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F142<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F142<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F142<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F142<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F142<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F142<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F142*BT142+BU142","v":4.0684933333333326},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY142","v":2.0814516331246105}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F152<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F152<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F152<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F152<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F152<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F152<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F152<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F152<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F152<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F152<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F152<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F152<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F152<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F152<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F152<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F152*BT152+BU152","v":4.21225},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY152","v":2.0104153583057167}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F169<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F169<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F169<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F169<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F169<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F169<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F169<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F169<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F169<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F169<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F169<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F169<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F169<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F169<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F169<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F169*BT169+BU169","v":4.29277},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY169","v":1.9727057571272757}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F175<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F175<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F175<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F175<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F175<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F175<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F175<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F175<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F175<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F175<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F175<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F175<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F175<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F175<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F175<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F175*BT175+BU175","v":4.1376266666666668},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY175","v":2.0466738000423566}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F185<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F185<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F185<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F185<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F185<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F185<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F185<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F185<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F185<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F185<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F185<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F185<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F185<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F185<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F185<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F185*BT185+BU185","v":4.3747133333333332},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY185","v":1.9357547450019403}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F201<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F201<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F201<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F201<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F201<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F201<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F201<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F201<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F201<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F201<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F201<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F201<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F201<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F201<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F201<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F201*BT201+BU201","v":4.3216433333333333},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY201","v":1.9595259117534585}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F211<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F211<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F211<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F211<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F211<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F211<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F211<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":8.7800000000000017E-2},{"$f":"IF(Bilans!F211<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F211<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F211<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F211<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F211<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F211<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F211<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F211<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.6239999999999997},{"$f":"Bilans!F211*BT211+BU211","v":4.5340158333333331},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY211","v":1.8677420644994636}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F217<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F217<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F217<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F217<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F217<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F217<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F217<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F217<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F217<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F217<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F217<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F217<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F217<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F217<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F217<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F217*BT217+BU217","v":4.2150966666666658},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY217","v":2.0090576237531739}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F234<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F234<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F234<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F234<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F234<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F234<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F234<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":8.7800000000000017E-2},{"$f":"IF(Bilans!F234<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F234<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F234<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F234<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F234<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F234<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F234<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F234<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.6239999999999997},{"$f":"Bilans!F234*BT234+BU234","v":4.7703441666666668},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY234","v":1.7752119757305957}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F244<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F244<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F244<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F244<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F244<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F244<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F244<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F244<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F244<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F244<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F244<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F244<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F244<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F244<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F244<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F244*BT244+BU244","v":4.0839466666666659},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY244","v":2.0735755836731276}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.8999999999999951E-2},{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6199999999999992},{"$f":"R250*Bilans!F250+S250","v":6.3916833333333329},0.19058441773707338,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":1.2181552464430896},null,5.1735280868902436,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.9999999999999941E-2},{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.8400000000000007},{"$f":"AC250*Bilans!F250+AD250","v":5.9215},5.6980471698113204,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.8999999999999951E-2},{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6199999999999992},{"$f":"AJ250*Bilans!F250+AK250","v":6.3916833333333329},0.19058441773707338,1.2181552464430896,null,{"$f":"AL250-AN250","v":5.1735280868902436},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.9999999999999941E-2},{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.8400000000000007},{"$f":"AU250*Bilans!F250+AV250","v":5.9215},5.6980471698113204,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.8999999999999951E-2},{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6199999999999992},{"$f":"BB250*Bilans!F250+BC250","v":6.3916833333333329},0.19058441773707338,1.2181552464430896,null,{"$f":"BD250-BF250","v":5.1735280868902436},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W250<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W250<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W250<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W250<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W250<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.8400000000000007},{"$f":"BM250*Bilans!F250+BN250","v":6.2686481481481495},6.0320953878406725,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F250<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F250<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F250<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F250<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F250<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F250<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F250<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F250<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F250<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F250<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F250*BT250+BU250","v":3.9904133333333327},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY250","v":2.1221791793556699}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W260<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W260<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W260<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W260<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W260<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.2504675925925937},2.1655442872117412,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F260<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F260<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F260<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F260<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F260<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F260<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F260<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F260<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F260<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F260<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F260*BT260+BU260","v":4.3277433333333333},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY260","v":1.9567639392562379}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.8999999999999951E-2},{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6199999999999992},{"$f":"R277*Bilans!F277+S277","v":6.3445791666666667},0.13731205117905299,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":0.87118717924288669},null,5.4733919874237795,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.9999999999999941E-2},{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.8400000000000007},{"$f":"AC277*Bilans!F277+AD277","v":6.1446249999999996},5.9127523584905655,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.8999999999999951E-2},{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6199999999999992},{"$f":"AJ277*Bilans!F277+AK277","v":6.3445791666666667},0.13731205117905299,0.87118717924288669,null,5.4733919874237795,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.9999999999999941E-2},{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.8400000000000007},{"$f":"AU277*Bilans!F277+AV277","v":6.1446249999999996},5.9127523584905655,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.8999999999999951E-2},{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6199999999999992},{"$f":"BB277*Bilans!F277+BC277","v":6.3445791666666667},0.13731205117905299,0.87118717924288669,null,5.4733919874237795,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W277<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W277<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W277<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W277<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W277<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.8400000000000007},{"$f":"BM277*Bilans!F277+BN277","v":6.5633935185185193},6.3157182914046128,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F277<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F277<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F277<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F277<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F277<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F277<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F277<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F277<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F277<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F277<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F277*BT277+BU277","v":4.1113966666666659},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY277","v":2.0597312250800233}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.8999999999999951E-2},{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6199999999999992},{"$f":"R286*Bilans!F286+S286","v":6.3858249999999996},0.18400174063591496,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":1.1750029153963415},null,5.2108220846036577,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.9999999999999941E-2},{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.8400000000000007},{"$f":"AC286*Bilans!F286+AD286","v":5.9492500000000001},5.7247500000000002,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.8999999999999951E-2},{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6199999999999992},{"$f":"AJ286*Bilans!F286+AK286","v":6.3858249999999996},0.18400174063591496,1.1750029153963415,null,5.2108220846036577,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.9999999999999941E-2},{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.8400000000000007},{"$f":"AU286*Bilans!F286+AV286","v":5.9492500000000001},5.7247500000000002,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.8999999999999951E-2},{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.6199999999999992},{"$f":"BB286*Bilans!F286+BC286","v":6.3858249999999996},0.18400174063591496,1.1750029153963415,null,5.2108220846036577,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W286<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W286<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W286<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W286<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W286<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":4.8400000000000007},{"$f":"BM286*Bilans!F286+BN286","v":6.3053055555555568},6.0673694968553473,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F286<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F286<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":4.8800000000000045E-2},{"$f":"IF(Bilans!F286<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F286<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F286<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F286<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F286<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F286<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F286<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F286<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":3.403999999999999},{"$f":"Bilans!F286*BT286+BU286","v":4.0054599999999994},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY286","v":2.1142071305226509}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":9.9999999999999936E-2},{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.4300000000000006},{"$f":"R292*Bilans!F292+S292","v":6.3275000000000006},0.25979409890528177,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":1.6438471608231706},null,4.6836528391768297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.27999999999999997},{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AC292*Bilans!F292+AD292","v":5.4530000000000012},5.2472264150943406,171.20496769811325,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.399522840414539},null,{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":9.0000000000000149E-2},{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.339999999999999},{"$f":"AJ292*Bilans!F292+AK292","v":6.1477500000000003},0.2673900468989745,1.6438471608231706,null,4.5039028391768294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.17333333333333334},{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.5666666666666664},{"$f":"AU292*Bilans!F292+AV292","v":4.1223333333333336},3.9667735849056607,129.42672752139902,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.7880483663250146},null,{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":9.9999999999999936E-2},{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.4300000000000006},{"$f":"BB292*Bilans!F292+BC292","v":6.3275000000000006},0.25979409890528177,1.6438471608231706,null,4.6836528391768297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W292<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W292<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W292<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W292<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W292<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"BM292*Bilans!F292+BN292","v":4.007027777777779},3.8558191823899381,125.80653975057528,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":10.069707595378238},null,{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F292<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F292<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.15199999999999983},{"$f":"IF(Bilans!F292<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F292<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F292<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F292<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F292<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F292<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F292<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F292<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.3720000000000012},{"$f":"Bilans!F292*BT292+BU292","v":3.7362000000000002},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY292","v":2.2665735487991157}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":9.9999999999999936E-2},{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.4300000000000006},{"$f":"R309*Bilans!F309+S309","v":6.1749999999999998},0.30077348301570067,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":1.8572762576219515},null,4.3177237423780479,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.27999999999999997},{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AC309*Bilans!F309+AD309","v":5.0259999999999998},4.8363396226415096,181.80296071422001,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.2494164005706914},null,{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":9.0000000000000149E-2},{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.339999999999999},{"$f":"AJ309*Bilans!F309+AK309","v":6.0105000000000004},0.30900528369053348,1.8572762576219515,null,4.1532237423780494,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.17333333333333334},{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.5666666666666664},{"$f":"AU309*Bilans!F309+AV309","v":3.8579999999999997},3.7124150943396224,139.5534863580304,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.049654439934759},null,{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":9.9999999999999936E-2},{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.4300000000000006},{"$f":"BB309*Bilans!F309+BC309","v":6.1749999999999998},0.30077348301570067,1.8572762576219515,null,4.3177237423780479,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W309<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W309<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W309<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W309<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W309<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"BM309*Bilans!F309+BN309","v":3.8257222222222227},3.6813553459119501,138.38591859733091,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":12.151317876462386},null,{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F309<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F309<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.15199999999999983},{"$f":"IF(Bilans!F309<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F309<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F309<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F309<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F309<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F309<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F309<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F309<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.3720000000000012},{"$f":"Bilans!F309*BT309+BU309","v":3.5043999999999995},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY309","v":2.4164970017758409}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":9.9999999999999936E-2},{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.4300000000000006},{"$f":"R315*Bilans!F315+S315","v":6.4249999999999998},0.23461361749074697,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":1.5073924923780493},null,4.9176075076219501,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.27999999999999997},{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AC315*Bilans!F315+AD315","v":5.7259999999999991},5.5099245283018856,162.29173604786013,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.3613906613393798},null,{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":9.0000000000000149E-2},{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.339999999999999},{"$f":"AJ315*Bilans!F315+AK315","v":6.2355},0.24174364403464826,1.5073924923780493,null,4.7281075076219512,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.17333333333333334},{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.5666666666666664},{"$f":"AU315*Bilans!F315+AV315","v":4.2913333333333323},4.1293962264150936,121.62904935849059,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.488113156787934},null,{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":9.9999999999999936E-2},{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":5.4300000000000006},{"$f":"BB315*Bilans!F315+BC315","v":6.4249999999999998},0.23461361749074697,1.5073924923780493,null,4.9176075076219501,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W315<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W315<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W315<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W315<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W315<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"BM315*Bilans!F315+BN315","v":4.1229444444444443},3.9673616352201257,116.85641137229641,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":8.8347838341385874},null,{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F315<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F315<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.15199999999999983},{"$f":"IF(Bilans!F315<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F315<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F315<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F315<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F315<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F315<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F315<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F315<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.3720000000000012},{"$f":"Bilans!F315*BT315+BU315","v":3.8843999999999994},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY315","v":2.1800978511541698}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"R325*Bilans!F325+S325","v":6.1343083333333324},0.36218239976813743,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.2217385130843499},null,3.9125698202489825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"AC325*Bilans!F325+AD325","v":4.4648583333333338},4.2963731132075473,197.91944836231025,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.759435270094562},null,{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-3.3999999999999989E-2},{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.2079999999999993},{"$f":"AJ325*Bilans!F325+AK325","v":6.043241666666666},0.36764018975759699,2.2217385130843499,null,3.8215031535823161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.5215000000000001},3.38861320754717,156.1020048955362,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.177501318843948},null,{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"BB325*Bilans!F325+BC325","v":6.1343083333333324},0.36218239976813743,2.2217385130843499,null,3.9125698202489825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W325<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W325<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W325<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W325<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W325<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"BM325*Bilans!F325+BN325","v":4.0621157407407411},3.9088283542976945,180.06656573827794,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.024482444687912},null,{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F325<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F325<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F325<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F325<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F325<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F325<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F325<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F325<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F325<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F325<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248000000000001},{"$f":"Bilans!F325*BT325+BU325","v":3.2171366666666668},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY325","v":2.6322699252305894}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R342*Bilans!F342+S342","v":6.1259259259259258},0.44216337564883362,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.708660086382114},null,3.4172658395438118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC342*Bilans!F342+AD342","v":3.8147037037037035},3.8147037037037035,218.92603163866303,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":17.902873552793508},null,{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ342*Bilans!F342+AK342","v":6.1153703703703703},0.44292658045796612,2.708660086382114,null,3.4067102839882564,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU342*Bilans!F342+AV342","v":3.1265185185185187},3.1265185185185187,179.43105029087624,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":21.843516244753044},null,{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB342*Bilans!F342+BC342","v":6.1259259259259258},0.44216337564883362,2.708660086382114,null,3.4172658395438118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W342<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W342<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W342<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W342<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W342<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM342*Bilans!F342+BN342","v":3.8147037037037035},3.8147037037037035,218.92603163866303,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":17.902873552793508},null,{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F342<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F342<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F342<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F342<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F342<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F342<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F342<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F342<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F342<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F342<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F342*BT342+BU342","v":2.8807111111111112},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY342","v":2.9396811295517038}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R352*Bilans!F352+S352","v":6.0873148148148148},0.48491484226225701,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.9518293032266261},null,3.1354855115881888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC352*Bilans!F352+AD352","v":3.6081342592592591},3.6081342592592591,227.47473637172538,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.792885071580429},null,{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ352*Bilans!F352+AK352","v":6.0478009259259258},0.48808308001221079,2.9518293032266261,null,3.0959716226992997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU352*Bilans!F352+AV352","v":2.9797962962962963},2.9797962962962963,187.86118482204157,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":25.17739922989346},null,{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB352*Bilans!F352+BC352","v":6.0873148148148148},0.48491484226225701,2.9518293032266261,null,3.1354855115881888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W352<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W352<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W352<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W352<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W352<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM352*Bilans!F352+BN352","v":3.6081342592592591},3.6081342592592591,227.47473637172538,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.792885071580429},null,{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F352<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F352<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F352<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F352<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F352<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F352<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F352<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F352<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F352<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F352<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F352*BT352+BU352","v":2.7509777777777775},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY352","v":3.0783135223520248}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R358*Bilans!F358+S358","v":6.1306481481481478},0.43697173636454556,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.6789199663363821},null,3.4517281818117658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC358*Bilans!F358+AD358","v":3.8399675925925925},3.8399675925925925,217.72016840424573,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":17.570758297329945},null,{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ358*Bilans!F358+AK358","v":6.1236342592592594},0.43747223510053906,2.6789199663363821,null,3.4447142929228773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU358*Bilans!F358+AV358","v":3.144462962962963},3.144462962962963,178.28614157000905,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":21.457127412131364},null,{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB358*Bilans!F358+BC358","v":6.1306481481481478},0.43697173636454556,2.6789199663363821,null,3.4517281818117658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W358<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W358<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W358<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W358<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W358<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM358*Bilans!F358+BN358","v":3.8399675925925925},3.8399675925925925,217.72016840424573,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":17.570758297329945},null,{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F358<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F358<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F358<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F358<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F358<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F358<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F358<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F358<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F358<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F358<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F358*BT358+BU358","v":2.8965777777777779},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY358","v":2.9235783544262692}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"R369*Bilans!F369+S369","v":6.1398583333333328},0.42510907431443157,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.6101094925050816},null,3.5297488408282511,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"AC369*Bilans!F369+AD369","v":3.9043083333333337},3.9043083333333337,215.12053282032528,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":16.793476499824539},null,{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-3.3999999999999989E-2},{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.2079999999999993},{"$f":"AJ369*Bilans!F369+AK369","v":6.1375916666666663},0.4252660708402316,2.6101094925050816,null,3.5274821741615847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.1885000000000003},3.1885000000000003,175.68075068292688,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":20.563559744049694},null,{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"BB369*Bilans!F369+BC369","v":6.1398583333333328},0.42510907431443157,2.6101094925050816,null,3.5297488408282511,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W369<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W369<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W369<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W369<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W369<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"BM369*Bilans!F369+BN369","v":3.7321990740740745},3.7321990740740745,205.63761487579049,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.567902714345166},null,{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F369<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F369<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F369<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F369<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F369<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F369<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F369<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F369<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F369<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F369<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248000000000001},{"$f":"Bilans!F369*BT369+BU369","v":2.9351966666666667},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY369","v":2.8851123296757817}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"R370*Bilans!F370+S370","v":6.1133333333333333},0.45604695853392557,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.7879670731707318},null,3.3253662601626015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"AC370*Bilans!F370+AD370","v":3.7473333333333332},3.7473333333333332,221.97082224390243,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":18.810407314035782},null,{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":3.8888888888888848E-2},{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0622222222222222},{"$f":"AJ370*Bilans!F370+AK370","v":6.0933333333333328},0.45754383038906982,2.7879670731707318,null,3.305366260162601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":8.4444444444444475E-2},{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.0111111111111111},{"$f":"AU370*Bilans!F370+AV370","v":3.0786666666666664},3.0786666666666664,182.36279258536584,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":22.895907213554601},null,{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":2.2222222222222143E-2},{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.0955555555555554},{"$f":"BB370*Bilans!F370+BC370","v":6.1133333333333333},0.45604695853392557,2.7879670731707318,null,3.3253662601626015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W370<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W370<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W370<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W370<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W370<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.652222222222222},{"$f":"BM370*Bilans!F370+BN370","v":3.7473333333333332},3.7473333333333332,221.97082224390243,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":18.810407314035782},null,{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F370<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F370<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":7.4666666666666687E-2},{"$f":"IF(Bilans!F370<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F370<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F370<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F370<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F370<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F370<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F370<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F370<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7786666666666666},{"$f":"Bilans!F370*BT370+BU370","v":2.8384},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY370","v":2.9835020057156338}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$5,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$5,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$6,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$6,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"R371*Bilans!F371+S371","v":6.1388583333333324},0.41377933836062913,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWO-B06'!$C$39+'AWO-B06'!$C$40)","v":2.5401327394563009},null,3.5987255938770315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$10,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$10,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$11,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$11,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"AC371*Bilans!F371+AD371","v":4.0053083333333337},4.0053083333333337,214.16754882032524,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.886517998446877},null,{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$27,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$27,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$16,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$16,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$16,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-3.3999999999999989E-2},{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$28,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$28,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$17,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$17,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$17,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.2079999999999993},{"$f":"AJ371*Bilans!F371+AK371","v":6.120591666666666},0.41501424662751307,2.5401327394563009,null,3.5804589272103651,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$21,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$21,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$21,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$22,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$22,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$22,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":2.9400000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.2485000000000004},3.2485000000000004,173.70030580487807,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":19.587625958697632},null,{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$16,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$16,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$5,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$5,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$5,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$5,0))))))","v":-1.9999999999999575E-3},{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$17,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$17,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$6,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$6,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$6,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$6,0))))))","v":6.1439999999999992},{"$f":"BB371*Bilans!F371+BC371","v":6.1388583333333324},0.41377933836062913,2.5401327394563009,null,3.5987255938770315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWO-B06'!$O$3,'AWO-B06'!$N$21,IF(Bilans!W371<='AWO-B06'!$P$3,'AWO-B06'!$O$21,IF(Bilans!W371<='AWO-B06'!$Q$3,'AWO-B06'!$P$10,IF(Bilans!W371<='AWO-B06'!$R$3,'AWO-B06'!$Q$10,IF(Bilans!W371<='AWO-B06'!$S$3,'AWO-B06'!$R$10,IF(Bilans!W371<='AWO-B06'!$U$3,'AWO-B06'!$S$10,0))))))","v":0.11888888888888892},{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$22,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$22,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$11,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$11,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$11,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$11,0))))))","v":3.4860000000000002},{"$f":"BM371*Bilans!F371+BN371","v":3.7916435185185189},3.7916435185185189,202.74269314137311,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.78174718062396},null,{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$32,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$32,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$32,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$32,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$32,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$32,IF(Bilans!F371<='AWO-B06'!$V$3,'AWO-B06'!$S$32,IF(Bilans!F371<='AWO-B06'!$W$3,'AWO-B06'!$V$32,'AWO-B06'!$V$32))))))))","v":0.1016},{"$f":"IF(Bilans!F371<='AWO-B06'!$O$3,'AWO-B06'!$N$33,IF(Bilans!F371<='AWO-B06'!$P$3,'AWO-B06'!$O$33,IF(Bilans!F371<='AWO-B06'!$Q$3,'AWO-B06'!$P$33,IF(Bilans!F371<='AWO-B06'!$R$3,'AWO-B06'!$Q$33,IF(Bilans!F371<='AWO-B06'!$S$3,'AWO-B06'!$R$33,IF(Bilans!F371<='AWO-B06'!$U$3,'AWO-B06'!$S$33,IF(Bilans!F371<='AWO-B06'!$V$3,'AWO-B06'!$S$33,IF(Bilans!F371<='AWO-B06'!$W$3,'AWO-B06'!$V$33,'AWO-B06'!$V$33))))))))","v":2.7248000000000001},{"$f":"Bilans!F371*BT371+BU371","v":2.9859966666666669},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B06'!BY371","v":2.8360286491802031}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":4.1149805398673793},{"$f":"SUM(AF7:AF372)/229","v":3.9742880976231247},{"$f":"SUM(AG7:AG372)/Z373","v":3.6996157527011189},{"$f":"SUM(AH7:AH372)","v":3687.1864792883612},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.5077858255774621},{"$f":"SUM(AX7:AX372)/229","v":3.3750825723710158},{"$f":"SUM(AY7:AY372)/AR373","v":3.0263206621301588},{"$f":"SUM(AZ7:AZ372)","v":4559.8034615694969},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10848.350876097564},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9691141589843113},{"$f":"SUM(BP7:BP372)/229","v":3.8381326895108008},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.4341392425431811},{"$f":"SUM(BR7:BR372)","v":4168.9164470593105},null,null,null,null,null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":920.29064058487961},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.5384390858780397}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWO-B08","index":62,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4658.4250609531518},null,null,"COP",{"$f":"K13","v":3.5704356211987136},{"$f":"L13","v":3.0700316471116786},{"$f":"M13","v":3.386652028543931},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99922168097604147},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99922168097604147},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99922168097604147},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.5704356211987136},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.7831902395852914E-4},{"$f":"1-L3","v":7.7831902395852914E-4},{"$f":"1-M3","v":7.7831902395852914E-4}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99922168097604147},null,null,"COP-Inst",{"$f":"K14","v":3.5712145464750331},{"$f":"L14","v":3.0708105723879981},{"$f":"M14","v":3.3874309538202505}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.7831902395852914E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.5712145464750331},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"R7*Bilans!F7+S7","v":6.8909500000000001},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.37293448065971058},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":4.3210771404979678},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC7*Bilans!F7+AD7","v":3.8273333333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.6829056603773584},{"$f":"AF7*Z7","v":199.47551257063967},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.500697677382625},null,{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4219999999999997},{"$f":"AJ7*Bilans!F7+AK7","v":6.8559333333333328},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.37483924282159975},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":4.2860604738313004},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU7*Bilans!F7+AV7","v":3.1301333333333332},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.0120150943396227},{"$f":"AX7*AR7","v":163.138377742844},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":21.398770098367198},null,{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"BB7*Bilans!F7+BC7","v":6.8909500000000001},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.37293448065971058},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":4.3210771404979678},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W7<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W7<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W7<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W7<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W7<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM7*Bilans!F7+BN7","v":3.691074074074074},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.5517882599580712},{"$f":"BP7*BJ7","v":192.37386157345196},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":18.146751388087036},null,{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F7<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F7<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":9.7600000000000089E-2},{"$f":"IF(Bilans!F7<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F7<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F7<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F7<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F7<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F7<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F7<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F7<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F7*BT7+BU7","v":2.900973333333333},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY7","v":2.9191485477368251}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R8*Bilans!F8+S8","v":6.7308518518518516},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.44678261121280444},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":3.7236242857949411},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC8*Bilans!F8+AD8","v":3.4871851851851852},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.4871851851851852},{"$f":"AF8*Z8","v":224.34202010478774},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":21.953691932832406},null,{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ8*Bilans!F8+AK8","v":6.7008518518518514},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.44878287604968187},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":3.6936242857949408},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU8*Bilans!F8+AV8","v":2.8778888888888887},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.8778888888888887},{"$f":"AX8*AR8","v":185.14399800542006},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":26.601648716830788},null,{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB8*Bilans!F8+BC8","v":6.7308518518518516},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.44678261121280444},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":3.7236242857949411},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W8<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W8<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W8<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W8<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W8<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM8*Bilans!F8+BN8","v":3.4871851851851852},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.4871851851851852},{"$f":"BP8*BJ8","v":224.34202010478774},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":21.953691932832406},null,{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F8<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F8<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F8<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F8<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F8<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F8<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F8<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F8<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F8<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F8<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F8*BT8+BU8","v":2.6821703703703701},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY8","v":3.1572834397741452}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":3009.1301142243801},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R9*Bilans!F9+S9","v":6.7053425925925927},0.46500593350173752,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.1180240917174795},null,3.5873185008751132,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC9*Bilans!F9+AD9","v":3.4062592592592593},3.4062592592592593,227.91230856007229,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":23.37541560796334},null,{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ9*Bilans!F9+AK9","v":6.6753425925925924},0.46709574055082176,3.1180240917174795,null,3.5573185008751129,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU9*Bilans!F9+AV9","v":2.8171944444444441},2.8171944444444441,188.49806800542004,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":28.263127527699027},null,{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB9*Bilans!F9+BC9","v":6.7053425925925927},0.46500593350173752,3.1180240917174795,null,3.5873185008751132,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W9<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W9<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W9<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W9<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W9<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM9*Bilans!F9+BN9","v":3.4062592592592593},3.4062592592592593,227.91230856007229,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":23.37541560796334},null,{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F9<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F9<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F9<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F9<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F9<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F9<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F9<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F9<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F9<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F9<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F9*BT9+BU9","v":2.6295685185185178},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY9","v":3.2204416935270745}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R10*Bilans!F10+S10","v":6.5422175925925927},0.58489933454200138,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.826538716336382},null,2.7156788762562107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC10*Bilans!F10+AD10","v":2.8887592592592592},2.8342543675751228,236.33837900141475,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":35.010923357567791},null,{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ10*Bilans!F10+AK10","v":6.5122175925925925},0.58759380532507521,3.826538716336382,null,2.6856788762562105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU10*Bilans!F10+AV10","v":2.4290694444444445},2.3832379454926627,198.72972562243703,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":41.636573732259706},null,{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB10*Bilans!F10+BC10","v":6.5422175925925927},0.58489933454200138,3.826538716336382,null,2.7156788762562107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W10<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W10<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W10<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W10<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W10<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM10*Bilans!F10+BN10","v":2.8887592592592592},2.8342543675751228,236.33837900141475,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":35.010923357567791},null,{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F10<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F10<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F10<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F10<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F10<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F10<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F10<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F10<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F10<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F10<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F10*BT10+BU10","v":2.2931935185185184},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY10","v":3.6928292464798669}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.6051451629880038},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R11*Bilans!F11+S11","v":6.5643703703703702},0.56826785669070035,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.7303206808943088},null,2.8340496894760614,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC11*Bilans!F11+AD11","v":2.9590370370370369},2.9032061495457726,235.59192177995951,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":33.262248667101169},null,{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ11*Bilans!F11+AK11","v":6.5343703703703699},0.57087683578653248,3.7303206808943088,null,2.8040496894760611,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU11*Bilans!F11+AV11","v":2.4817777777777774},2.4349517819706499,197.59360520979703,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":39.658758581204957},null,{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB11*Bilans!F11+BC11","v":6.5643703703703702},0.56826785669070035,3.7303206808943088,null,2.8340496894760614,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W11<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W11<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W11<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W11<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W11<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM11*Bilans!F11+BN11","v":2.9590370370370369},2.9032061495457726,235.59192177995951,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":33.262248667101169},null,{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F11<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F11<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F11<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F11<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F11<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F11<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F11<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F11<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F11<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F11<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F11*BT11+BU11","v":2.3388740740740737},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY11","v":3.6207045889701273}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R12*Bilans!F12+S12","v":6.5338935185185187},0.5911778882117551,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.8626933720782524},null,2.6712001464402664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC12*Bilans!F12+AD12","v":2.8623518518518516},2.8083452131376658,236.5391087329686,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":35.690196045210655},null,{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ12*Bilans!F12+AK12","v":6.5038935185185185},0.59390476813312143,3.8626933720782524,null,2.6412001464402661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU12*Bilans!F12+AV12","v":2.4092638888888889},2.3638060796645703,199.0968135561692,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":42.402120919214802},null,{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB12*Bilans!F12+BC12","v":6.5338935185185187},0.5911778882117551,3.8626933720782524,null,2.6712001464402664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W12<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W12<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W12<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W12<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W12<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM12*Bilans!F12+BN12","v":2.8623518518518516},2.8083452131376658,236.5391087329686,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":35.690196045210655},null,{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F12<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F12<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F12<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F12<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F12<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F12<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F12<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F12<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F12<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F12<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F12*BT12+BU12","v":2.276028703703703},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY12","v":3.7206789524415775}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3633.7878102690679},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.5704356211987136},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0700316471116786},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.386652028543931},null,null,null,null,{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R13*Bilans!F13+S13","v":6.5447685185185183},0.58297845874524479,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.8154590637703252},null,2.7293094547481931,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC13*Bilans!F13+AD13","v":2.896851851851852},2.84219426974144,236.26814355303307,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":34.805238274400942},null,{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ13*Bilans!F13+AK13","v":6.514768518518518},0.58566302899707234,3.8154590637703252,null,2.6993094547481928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU13*Bilans!F13+AV13","v":2.435138888888889},2.3891928721174009,198.61068980927553,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":41.4044633796425},null,{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB13*Bilans!F13+BC13","v":6.5447685185185183},0.58297845874524479,3.8154590637703252,null,2.7293094547481931,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W13<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W13<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W13<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W13<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W13<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM13*Bilans!F13+BN13","v":2.896851851851852},2.84219426974144,236.26814355303307,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":34.805238274400942},null,{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F13<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F13<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F13<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F13<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F13<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F13<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F13<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F13<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F13<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F13<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F13*BT13+BU13","v":2.2984537037037032},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY13","v":3.6843779273767465}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5712145464750331},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0708105723879981},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.3874309538202505},null,null,null,null,{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R14*Bilans!F14+S14","v":6.6376759259259259},0.51402425978583899,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.4119264545223578},null,3.2257494714035682,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC14*Bilans!F14+AD14","v":3.1915925925925928},3.1313738644304689,230.9218672578958,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":28.024777744425236},null,{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ14*Bilans!F14+AK14","v":6.6076759259259257},0.51635801948689675,3.4119264545223578,null,3.1957494714035679,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU14*Bilans!F14+AV14","v":2.6561944444444445},2.6060775681341721,192.18410969330679,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":33.673616494920772},null,{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB14*Bilans!F14+BC14","v":6.6376759259259259},0.51402425978583899,3.4119264545223578,null,3.2257494714035682,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W14<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W14<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W14<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W14<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W14<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM14*Bilans!F14+BN14","v":3.1915925925925928},3.1313738644304689,230.9218672578958,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":28.024777744425236},null,{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F14<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F14<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F14<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F14<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F14<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F14<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F14<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F14<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F14<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F14<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F14*BT14+BU14","v":2.4900351851851847},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY14","v":3.4009045909901308}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9854112134561555},null,null,null,null,{"$f":"F11","v":3.6051451629880038},{"$f":"F15","v":2.9854112134561555},{"$f":"F28","v":3.3775351965745659},null,null,null,null,{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R15*Bilans!F15+S15","v":6.5620879629629627},0.56997621417955935,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.7402340542428862},null,2.8218539087200765,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC15*Bilans!F15+AD15","v":2.9517962962962963},2.8961020265548569,235.6830876417992,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":33.438567608004746},null,{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ15*Bilans!F15+AK15","v":6.5320879629629625},0.57259395088524068,3.7402340542428862,null,2.7918539087200762,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU15*Bilans!F15+AV15","v":2.476347222222222},2.4296236897274635,197.72135365127576,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":39.858643058216593},null,{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB15*Bilans!F15+BC15","v":6.5620879629629627},0.56997621417955935,3.7402340542428862,null,2.8218539087200765,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W15<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W15<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W15<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W15<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W15<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM15*Bilans!F15+BN15","v":2.9517962962962963},2.8961020265548569,235.6830876417992,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":33.438567608004746},null,{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F15<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F15<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F15<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F15<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F15<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F15<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F15<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F15<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F15<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F15<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F15*BT15+BU15","v":2.3341675925925922},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY15","v":3.6280051697647457}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.424882983771639},{"$f":"F19","v":3.424882983771639},{"$f":"F19","v":3.424882983771639},null,null,null,null,{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R16*Bilans!F16+S16","v":6.7421296296296296},0.43876994383527917,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.9582438389227641},null,3.7838857907068655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC16*Bilans!F16+AD16","v":3.5229629629629629},3.5229629629629629,222.63063703703708,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.34596217358305},null,{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ16*Bilans!F16+AK16","v":6.7121296296296293},0.44073103503008448,2.9582438389227641,null,3.7538857907068652,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU16*Bilans!F16+AV16","v":2.904722222222222},2.904722222222222,183.56144119241196,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":25.889234285820919},null,{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB16*Bilans!F16+BC16","v":6.7421296296296296},0.43876994383527917,2.9582438389227641,null,3.7838857907068655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W16<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W16<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W16<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W16<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W16<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM16*Bilans!F16+BN16","v":3.5229629629629629},3.5229629629629629,222.63063703703708,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.34596217358305},null,{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F16<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F16<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F16<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F16<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F16<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F16<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F16<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F16<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F16<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F16<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F16*BT16+BU16","v":2.7054259259259252},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY16","v":3.1301437647474959}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":755.34748382473413},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R17*Bilans!F17+S17","v":6.7246759259259257},0.4511818891318814,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.0340519880589429},null,3.6906239378669827,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC17*Bilans!F17+AD17","v":3.4675925925925926},3.4675925925925926,225.24466576332432,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":22.29181053111466},null,{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ17*Bilans!F17+AK17","v":6.6946759259259254},0.45320371316395125,3.0340519880589429,null,3.6606239378669825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU17*Bilans!F17+AV17","v":2.8631944444444444},2.8631944444444444,185.98473102981032,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":26.997438900161498},null,{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB17*Bilans!F17+BC17","v":6.7246759259259257},0.4511818891318814,3.0340519880589429,null,3.6906239378669827,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W17<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W17<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W17<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W17<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W17<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM17*Bilans!F17+BN17","v":3.4675925925925926},3.4675925925925926,225.24466576332432,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":22.29181053111466},null,{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F17<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F17<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F17<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F17<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F17<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F17<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F17<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F17<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F17<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F17<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F17*BT17+BU17","v":2.6694351851851845},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY17","v":3.1723460228669258}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4658.4250609531518},null,null,null,null,null,{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R18*Bilans!F18+S18","v":6.7189027777777781},0.45530157116613873,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.0591269912347561},null,3.659775786543022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC18*Bilans!F18+AD18","v":3.4492777777777777},3.4492777777777777,226.06633858536588,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":22.611351482793424},null,{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ18*Bilans!F18+AK18","v":6.6889027777777779},0.45734361716213717,3.0591269912347561,null,3.6297757865430218,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU18*Bilans!F18+AV18","v":2.8494583333333332},2.8494583333333332,186.7540551585366,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":27.371108144573196},null,{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB18*Bilans!F18+BC18","v":6.7189027777777781},0.45530157116613873,3.0591269912347561,null,3.659775786543022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W18<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W18<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W18<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W18<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W18<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM18*Bilans!F18+BN18","v":3.4492777777777777},3.4492777777777777,226.06633858536588,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":22.611351482793424},null,{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F18<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F18<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F18<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F18<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F18<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F18<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F18<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F18<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F18<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F18<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F18*BT18+BU18","v":2.6575305555555548},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY18","v":3.1865568112924101}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.424882983771639},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5087.5284676792762},null,null,null,null,null,{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R19*Bilans!F19+S19","v":6.7035972222222222},0.46625786171487327,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.1256049066310974},null,3.5779923155911249,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC19*Bilans!F19+AD19","v":3.4007222222222224},3.4007222222222224,228.14134866666674,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":23.47516466492651},null,{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ19*Bilans!F19+AK19","v":6.673597222222222},0.46835384314522821,3.1256049066310974,null,3.5479923155911246,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU19*Bilans!F19+AV19","v":2.8130416666666664},2.8130416666666664,188.71612491463418,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":28.379428251036032},null,{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB19*Bilans!F19+BC19","v":6.7035972222222222},0.46625786171487327,3.1256049066310974,null,3.5779923155911249,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W19<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W19<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W19<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W19<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W19<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM19*Bilans!F19+BN19","v":3.4007222222222224},3.4007222222222224,228.14134866666674,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":23.47516466492651},null,{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F19<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F19<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F19<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F19<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F19<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F19<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F19<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F19<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F19<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F19<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F19*BT19+BU19","v":2.6259694444444439},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY19","v":3.2248555332352105}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5465.2808528531268},null,null,null,null,null,{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R20*Bilans!F20+S20","v":6.6047824074074075},0.53821540807715895,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.5547956586636182},null,3.0499867487437893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC20*Bilans!F20+AD20","v":3.0872407407407407},3.028990915443746,233.43531675833043,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":30.277330498680222},null,{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ20*Bilans!F20+AK20","v":6.5747824074074073},0.54067122505204834,3.5547956586636182,null,3.019986748743789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU20*Bilans!F20+AV20","v":2.5779305555555556},2.5292903563941302,194.92488158623516,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":36.259086977714887},null,{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB20*Bilans!F20+BC20","v":6.6047824074074075},0.53821540807715895,3.5547956586636182,null,3.0499867487437893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W20<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W20<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W20<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W20<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W20<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM20*Bilans!F20+BN20","v":3.0872407407407407},3.028990915443746,233.43531675833043,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":30.277330498680222},null,{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F20<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F20<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F20<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F20<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F20<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F20<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F20<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F20<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F20<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F20<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F20*BT20+BU20","v":2.422206481481481},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY20","v":3.4961396386999142}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":1.6249999999999987E-2},{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.6437499999999998},{"$f":"R21*Bilans!F21+S21","v":6.5194374999999996},0.60903631635323174,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.9705741996951218},null,2.5488633003048777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":4.8750000000000016E-2},{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.1912500000000001},{"$f":"AC21*Bilans!F21+AD21","v":2.8183124999999998},2.4460825471698109,212.16341581132076,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":42.196384631182532},null,{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.16136363636363626},{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.5995454545454537},{"$f":"AJ21*Bilans!F21+AK21","v":6.3651136363636365},0.62380256292855363,3.9705741996951218,null,2.3945394366685147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":3.313636363636363E-2},{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.4999545454545453},{"$f":"AU21*Bilans!F21+AV21","v":2.2464613636363637},1.9497589193825042,169.11428963156092,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":52.937744750868404},null,{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":2.1249999999999991E-2},{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.6487499999999997},{"$f":"BB21*Bilans!F21+BC21","v":6.4861874999999998},0.61215840579618175,3.9705741996951218,null,2.515613300304878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W21<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W21<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W21<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W21<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W21<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.61},{"$f":"BM21*Bilans!F21+BN21","v":1.8279999999999998},1.5865660377358488,137.61239184905662,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":65.0561259632766},null,{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F21<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F21<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.313636363636363E-2},{"$f":"IF(Bilans!F21<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F21<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F21<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F21<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F21<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F21<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F21<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F21<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.4999545454545453},{"$f":"Bilans!F21*BT21+BU21","v":2.2464613636363637},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY21","v":4.460638168569977}]
[null,16,null,null,"3 | 25 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R22*Bilans!F22+S22","v":6.773949074074074},0.41630660650292711,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.8200397516514228},null,3.9539093224226511,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC22*Bilans!F22+AD22","v":3.6239074074074074},3.6239074074074074,217.36267340018071,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":19.695986726709897},null,{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ22*Bilans!F22+AK22","v":6.7439490740740737},0.41815851820301697,2.8200397516514228,null,3.9239093224226509,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU22*Bilans!F22+AV22","v":2.9804305555555555},2.9804305555555555,178.76680626964773,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":23.948362783382255},null,{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB22*Bilans!F22+BC22","v":6.773949074074074},0.41630660650292711,2.8200397516514228,null,3.9539093224226511,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W22<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W22<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W22<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W22<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W22<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM22*Bilans!F22+BN22","v":3.6239074074074074},3.6239074074074074,217.36267340018071,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":19.695986726709897},null,{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F22<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F22<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F22<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F22<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F22<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F22<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F22<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F22<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F22<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F22<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F22*BT22+BU22","v":2.7710398148148143},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY22","v":3.0560268559653259}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R23*Bilans!F23+S23","v":6.6743287037037033},0.4873492879563131,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.2527293413363823},null,3.4215993623673211,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC23*Bilans!F23+AD23","v":3.3078703703703702},3.3078703703703702,231.69130871725383,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":25.19763264776665},null,{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ23*Bilans!F23+AK23","v":6.6443287037037031},0.4895497327703302,3.2527293413363823,null,3.3915993623673208,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU23*Bilans!F23+AV23","v":2.7434027777777779},2.7434027777777779,192.15462178184285,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":30.382160109402637},null,{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB23*Bilans!F23+BC23","v":6.6743287037037033},0.4873492879563131,3.2527293413363823,null,3.4215993623673211,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W23<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W23<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W23<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W23<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W23<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM23*Bilans!F23+BN23","v":3.3078703703703702},3.3078703703703702,231.69130871725383,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":25.19763264776665},null,{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F23<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F23<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F23<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F23<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F23<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F23<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F23<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F23<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F23<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F23<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F23*BT23+BU23","v":2.5656157407407401},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY23","v":3.3007172346776614}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":1.6249999999999987E-2},{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.6437499999999998},{"$f":"R24*Bilans!F24+S24","v":6.5273593749999996},0.59784464762560452,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.9023468654725608},null,2.6250125095274388,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":4.8750000000000016E-2},{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.1912500000000001},{"$f":"AC24*Bilans!F24+AD24","v":2.842078125},2.7884540094339627,237.43509061539351,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":36.338324040145281},null,{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.16136363636363626},{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.5995454545454537},{"$f":"AJ24*Bilans!F24+AK24","v":6.4437784090909087},0.6055991714375395,3.9023468654725608,null,2.5414315436183479,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":3.313636363636363E-2},{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.4999545454545453},{"$f":"AU24*Bilans!F24+AV24","v":2.262615340909091},1.9637793524871354,167.21456654078776,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":51.598335239405387},null,{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":2.1249999999999991E-2},{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.6487499999999997},{"$f":"BB24*Bilans!F24+BC24","v":6.4965468749999999},0.60068016756556708,3.9023468654725608,null,2.5942000095274391,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W24<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W24<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W24<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W24<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W24<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.61},{"$f":"BM24*Bilans!F24+BN24","v":1.8778333333333332},1.6298176100628929,138.77793595398066,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":62.171217650509689},null,{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F24<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F24<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.313636363636363E-2},{"$f":"IF(Bilans!F24<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F24<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F24<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F24<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F24<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F24<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F24<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F24<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.4999545454545453},{"$f":"Bilans!F24*BT24+BU24","v":2.262615340909091},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY24","v":4.4376825605861763}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R25*Bilans!F25+S25","v":6.5857175925925926},0.55234701943431863,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.6376014831046746},null,2.948116109487918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC25*Bilans!F25+AD25","v":3.0267592592592596},2.9696505939902171,234.58066777453945,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":31.653990834194584},null,{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ25*Bilans!F25+AK25","v":6.5557175925925923},0.55487464670760944,3.6376014831046746,null,2.9181161094879178,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU25*Bilans!F25+AV25","v":2.5325694444444444},2.4847851153039837,196.27984275451252,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":37.830753292896681},null,{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB25*Bilans!F25+BC25","v":6.5857175925925926},0.55234701943431863,3.6376014831046746,null,2.948116109487918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W25<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W25<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W25<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W25<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W25<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM25*Bilans!F25+BN25","v":3.0267592592592596},2.9696505939902171,234.58066777453945,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":31.653990834194584},null,{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F25<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F25<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F25<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F25<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F25<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F25<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F25<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F25<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F25<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F25<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F25*BT25+BU25","v":2.3828935185185181},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY25","v":3.5538189294703248}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10848.350876097564},null,{"$f":"F26/F28","v":3211.913494521023},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":1.6249999999999987E-2},{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.6437499999999998},{"$f":"R26*Bilans!F26+S26","v":6.5237708333333329},0.60291101039888451,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.9332532647357725},null,2.5905175685975603,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":4.8750000000000016E-2},{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.1912500000000001},{"$f":"AC26*Bilans!F26+AD26","v":2.8313125000000001},2.4573655660377356,211.00930616751037,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":41.582350428357827},null,{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.16136363636363626},{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.5995454545454537},{"$f":"AJ26*Bilans!F26+AK26","v":6.4081439393939394},0.61378978093113279,3.9332532647357725,null,2.4748906746581669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":3.313636363636363E-2},{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.4999545454545453},{"$f":"AU26*Bilans!F26+AV26","v":2.255297727272727},1.9574282161234988,168.08063703069908,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":52.202699059853558},null,{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":2.1249999999999991E-2},{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.6487499999999997},{"$f":"BB26*Bilans!F26+BC26","v":6.4918541666666663},0.60587517275597658,3.9332532647357725,null,2.5586009019308937,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W26<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W26<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W26<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W26<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W26<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.61},{"$f":"BM26*Bilans!F26+BN26","v":1.8552592592592592},1.6102250174703003,138.26695889526343,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":63.458855122057933},null,{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F26<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F26<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.313636363636363E-2},{"$f":"IF(Bilans!F26<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F26<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F26<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F26<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F26<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F26<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F26<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F26<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.4999545454545453},{"$f":"Bilans!F26*BT26+BU26","v":2.255297727272727},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY26","v":4.4480405122231232}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R27*Bilans!F27+S27","v":6.5959212962962965},0.5447734609656617,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.5932828728404473},null,3.0026384234558492,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC27*Bilans!F27+AD27","v":3.0591296296296298},3.0014102026554861,233.9960886296808,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":30.910416032669676},null,{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ27*Bilans!F27+AK27","v":6.5659212962962963},0.54726255626416753,3.5932828728404473,null,2.9726384234558489,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU27*Bilans!F27+AV27","v":2.5568472222222223},2.5086048218029355,195.57597148836737,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":36.982643596333027},null,{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB27*Bilans!F27+BC27","v":6.5959212962962965},0.5447734609656617,3.5932828728404473,null,3.0026384234558492,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W27<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W27<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W27<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W27<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W27<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM27*Bilans!F27+BN27","v":3.0591296296296298},3.0014102026554861,233.9960886296808,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":30.910416032669676},null,{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F27<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F27<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F27<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F27<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F27<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F27<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F27<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F27<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F27<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F27<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F27*BT27+BU27","v":2.403934259259259},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY27","v":3.522713676717879}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3775351965745659},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R28*Bilans!F28+S28","v":6.7178287037037041},0.45606880485290296,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.0637921081046748},null,3.6540365955990293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC28*Bilans!F28+AD28","v":3.4458703703703706},3.4458703703703706,226.21685135140024,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":22.671175722298024},null,{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ28*Bilans!F28+AK28","v":6.6878287037037039},0.45811462043098589,3.0637921081046748,null,3.624036595599029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU28*Bilans!F28+AV28","v":2.8469027777777778},2.8469027777777778,186.89541778184287,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":27.441025837878065},null,{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB28*Bilans!F28+BC28","v":6.7178287037037041},0.45606880485290296,3.0637921081046748,null,3.6540365955990293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W28<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W28<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W28<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W28<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W28<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM28*Bilans!F28+BN28","v":3.4458703703703706},3.4458703703703706,226.21685135140024,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":22.671175722298024},null,{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F28<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F28<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F28<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F28<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F28<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F28<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F28<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F28<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F28<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F28<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F28*BT28+BU28","v":2.6553157407407402},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY28","v":3.1892147374763331}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"R29*Bilans!F29+S29","v":7.7151249999999996},0.25758706312223523,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":1.987316390370935},null,5.727808609629065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC29*Bilans!F29+AD29","v":4.4933333333333332},4.32377358490566,175.61059144040499,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.178197510313385},null,{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4219999999999997},{"$f":"AJ29*Bilans!F29+AK29","v":7.621833333333333},0.26073994319445476,1.987316390370935,null,5.6345169429623976,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU29*Bilans!F29+AV29","v":3.5963333333333329},3.4606226415094334,140.55361061205707,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.966271428216187},null,{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"BB29*Bilans!F29+BC29","v":7.7151249999999996},0.25758706312223523,1.987316390370935,null,5.727808609629065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W29<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W29<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W29<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W29<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W29<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM29*Bilans!F29+BN29","v":4.1165740740740739},3.9612316561844865,160.88590679296419,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":12.201254386749318},null,{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F29<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F29<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":9.7600000000000089E-2},{"$f":"IF(Bilans!F29<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F29<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F29<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F29<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F29<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F29<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F29<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F29<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F29*BT29+BU29","v":3.3072333333333335},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY29","v":2.5605608191206914}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"R30*Bilans!F30+S30","v":7.2135249999999997},0.32464922107911959,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.341865272484756},null,4.8716597275152438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC30*Bilans!F30+AD30","v":4.0880000000000001},3.9337358490566037,192.20310114312011,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.78076678917474},null,{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4219999999999997},{"$f":"AJ30*Bilans!F30+AK30","v":7.1556999999999995},0.32727270182997559,2.341865272484756,null,4.8138347275152436,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU30*Bilans!F30+AV30","v":3.3125999999999998},3.1875962264150943,155.74657359263691,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.240588852908996},null,{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"BB30*Bilans!F30+BC30","v":7.2135249999999997},0.32464922107911959,2.341865272484756,null,4.8716597275152438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W30<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W30<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W30<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W30<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W30<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM30*Bilans!F30+BN30","v":3.8576111111111109},3.7120408805031446,181.37104172204326,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.663521514677106},null,{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F30<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F30<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":9.7600000000000089E-2},{"$f":"IF(Bilans!F30<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F30<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F30<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F30<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F30<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F30<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F30<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F30<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F30*BT30+BU30","v":3.0599799999999999},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY30","v":2.7674599484386353}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"R31*Bilans!F31+S31","v":7.0031499999999998},0.35563508888334744,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.4905658727134146},null,4.5125841272865852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC31*Bilans!F31+AD31","v":3.9180000000000001},3.7701509433962266,197.24767660561437,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":16.51358557750968},null,{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4219999999999997},{"$f":"AJ31*Bilans!F31+AK31","v":6.9601999999999995},0.35782964177946247,2.4905658727134146,null,4.4696341272865849,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU31*Bilans!F31+AV31","v":3.1936},3.07308679245283,160.77850434091118,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.259340021506429},null,{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"BB31*Bilans!F31+BC31","v":7.0031499999999998},0.35563508888334744,2.4905658727134146,null,4.5125841272865852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W31<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W31<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W31<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W31<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W31<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM31*Bilans!F31+BN31","v":3.7489999999999997},3.6075283018867923,188.73954558306491,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":17.257996343740448},null,{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F31<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F31<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":9.7600000000000089E-2},{"$f":"IF(Bilans!F31<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F31<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F31<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F31<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F31<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F31<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F31<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F31<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F31*BT31+BU31","v":2.9562799999999996},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY31","v":2.8645365435693697}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R37*Bilans!F37+S37","v":6.7428009259259261},0.43829384455292031,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.955328140879065},null,3.787472785046861,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC37*Bilans!F37+AD37","v":3.5250925925925927},3.5250925925925927,222.52619869015356,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":21.310176787786105},null,{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ37*Bilans!F37+AK37","v":6.7128009259259258},0.44025261191123788,2.955328140879065,null,3.7574727850468608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU37*Bilans!F37+AV37","v":2.9063194444444442},2.9063194444444442,183.46531365176151,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":25.847243490408193},null,{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB37*Bilans!F37+BC37","v":6.7428009259259261},0.43829384455292031,2.955328140879065,null,3.787472785046861,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W37<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W37<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W37<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W37<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W37<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM37*Bilans!F37+BN37","v":3.5250925925925927},3.5250925925925927,222.52619869015356,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":21.310176787786105},null,{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F37<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F37<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F37<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F37<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F37<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F37<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F37<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F37<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F37<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F37<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F37*BT37+BU37","v":2.7068101851851845},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY37","v":3.128543013238255}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R44*Bilans!F44+S44","v":6.7174259259259257},0.45635658074016533,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.0655415269308945},null,3.6518843989950311,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC44*Bilans!F44+AD44","v":3.4445925925925924},3.4445925925925924,226.27310303161698,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":22.693640325986504},null,{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ44*Bilans!F44+AK44","v":6.6874259259259254},0.4584038105074707,3.0655415269308945,null,3.6218843989950309,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU44*Bilans!F44+AV44","v":2.8459444444444442},2.8459444444444442,186.9482858102981,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":27.46727734564519},null,{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB44*Bilans!F44+BC44","v":6.7174259259259257},0.45635658074016533,3.0655415269308945,null,3.6518843989950311,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W44<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W44<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W44<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W44<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W44<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM44*Bilans!F44+BN44","v":3.4445925925925924},3.4445925925925924,226.27310303161698,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":22.693640325986504},null,{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F44<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F44<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F44<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F44<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F44<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F44<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F44<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F44<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F44<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F44<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F44*BT44+BU44","v":2.6544851851851847},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY44","v":3.1902126032895817}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R61*Bilans!F61+S61","v":6.6834583333333333},0.48075048690242544,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":3.2130758479420729},null,3.4703824853912604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC61*Bilans!F61+AD61","v":3.3368333333333333},3.3368333333333333,230.64289663414635,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":24.650061922785952},null,{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ61*Bilans!F61+AK61","v":6.653458333333333},0.48291815879342043,3.2130758479420729,null,3.4403824853912601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU61*Bilans!F61+AV61","v":2.7651249999999998},2.7651249999999998,191.12624930487803,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":29.746629281744198},null,{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB61*Bilans!F61+BC61","v":6.6834583333333333},0.48075048690242544,3.2130758479420729,null,3.4703824853912604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W61<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W61<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W61<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W61<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W61<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM61*Bilans!F61+BN61","v":3.3368333333333333},3.3368333333333333,230.64289663414635,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":24.650061922785952},null,{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F61<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F61<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F61<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F61<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F61<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F61<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F61<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F61<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F61<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F61<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F61*BT61+BU61","v":2.5844416666666663},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY61","v":3.2766737211544426}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"R71*Bilans!F71+S71","v":7.1277249999999999},0.33706572458865897,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.4025117917936991},null,4.7252132082063003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC71*Bilans!F71+AD71","v":4.0186666666666664},3.8670188679245281,194.39711347630006,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.469781912052699},null,{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4219999999999997},{"$f":"AJ71*Bilans!F71+AK71","v":7.0759666666666661},0.33953124780977384,2.4025117917936991,null,4.6734548748729665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU71*Bilans!F71+AV71","v":3.2640666666666664},3.1408943396226414,157.89444381076854,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.046148029217882},null,{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"BB71*Bilans!F71+BC71","v":7.1277249999999999},0.33706572458865897,2.4025117917936991,null,4.7252132082063003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W71<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W71<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W71<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W71<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W71<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM71*Bilans!F71+BN71","v":3.8133148148148144},3.6694161425576515,184.46351844137649,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":16.302849339646816},null,{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F71<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F71<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":9.7600000000000089E-2},{"$f":"IF(Bilans!F71<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F71<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F71<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F71<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F71<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F71<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F71<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F71<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F71*BT71+BU71","v":3.0176866666666662},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY71","v":2.8062463166122584}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"R77*Bilans!F77+S77","v":6.8893000000000004},0.37319308764598902,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.5710391387195122},null,4.3182608612804882,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC77*Bilans!F77+AD77","v":3.8259999999999996},3.6816226415094335,199.50587380395766,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.515563092065843},null,{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4219999999999997},{"$f":"AJ77*Bilans!F77+AK77","v":6.8544},0.37509324502794006,2.5710391387195122,null,4.2833608612804879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU77*Bilans!F77+AV77","v":3.1291999999999995},3.011116981132075,163.17140102126092,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":21.415871273885948},null,{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"BB77*Bilans!F77+BC77","v":6.8893000000000004},0.37319308764598902,2.5710391387195122,null,4.3182608612804882,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W77<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W77<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W77<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W77<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W77<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM77*Bilans!F77+BN77","v":3.6902222222222218},3.5509685534591191,192.42577338610215,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":18.160029492719353},null,{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F77<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F77<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":9.7600000000000089E-2},{"$f":"IF(Bilans!F77<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F77<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F77<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F77<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F77<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F77<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F77<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F77<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F77*BT77+BU77","v":2.9001599999999996},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY77","v":2.9199672063000861}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R94*Bilans!F94+S94","v":6.7668333333333335},0.42131171413235646,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.8509461509146341},null,3.9158871824186994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC94*Bilans!F94+AD94","v":3.6013333333333333},3.6013333333333333,218.59706848780488,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":20.056938983754886},null,{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ94*Bilans!F94+AK94","v":6.7368333333333332},0.42318787030226379,2.8509461509146341,null,3.8858871824186991,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU94*Bilans!F94+AV94","v":2.9634999999999998},2.9634999999999998,179.88126965853658,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":24.373788738596009},null,{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB94*Bilans!F94+BC94","v":6.7668333333333335},0.42131171413235646,2.8509461509146341,null,3.9158871824186994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W94<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W94<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W94<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W94<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W94<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM94*Bilans!F94+BN94","v":3.6013333333333333},3.6013333333333333,218.59706848780488,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":20.056938983754886},null,{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F94<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F94<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F94<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F94<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F94<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F94<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F94<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F94<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F94<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F94<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F94*BT94+BU94","v":2.7563666666666662},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY94","v":3.0722952049279568}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-1.5000000000000036E-2},{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.2800000000000011},{"$f":"R104*Bilans!F104+S104","v":8.1204375000000013},0.17378059457214906,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":1.4111744569359759},null,6.7092630430640252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.5699999999999994},{"$f":"AC104*Bilans!F104+AD104","v":5.3571749999999998},5.1550174528301884,140.30348135301429,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.2828273957185541},null,{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-1.5000000000000036E-2},{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.2800000000000011},{"$f":"AJ104*Bilans!F104+AK104","v":8.1204375000000013},0.17378059457214906,1.4111744569359759,null,6.7092630430640252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.5699999999999994},{"$f":"AU104*Bilans!F104+AV104","v":5.3571749999999998},5.1550174528301884,140.30348135301429,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.2828273957185541},null,{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-1.5000000000000036E-2},{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.2800000000000011},{"$f":"BB104*Bilans!F104+BC104","v":8.1204375000000013},0.17378059457214906,1.4111744569359759,null,6.7092630430640252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W104<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W104<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W104<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W104<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W104<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.5699999999999994},{"$f":"BM104*Bilans!F104+BN104","v":5.6573888888888879},5.4439025157232699,148.16603087988958,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.9494241097272376},null,{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F104<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F104<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F104<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F104<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F104<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F104<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F104<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F104<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F104<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F104<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F104*BT104+BU104","v":3.7980974999999999},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY104","v":2.2296352563416963}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F116<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F116<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F116<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F116<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F116<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F116<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F116<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F116<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F116<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F116<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F116<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F116<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F116<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F116<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F116<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F116*BT116+BU116","v":3.7826625000000003},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY116","v":2.2387331920368934}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F119<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F119<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F119<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F119<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F119<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F119<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F119<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F119<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F119<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F119<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F119<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F119<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F119<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F119<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F119<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F119*BT119+BU119","v":3.9040949999999999},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY119","v":2.1690999048494608}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F136<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F136<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F136<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F136<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F136<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F136<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F136<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F136<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F136<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F136<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F136<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F136<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F136<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F136<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F136<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F136*BT136+BU136","v":3.97119},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY136","v":2.1324520088495529}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F142<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F142<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F142<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F142<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F142<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F142<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F142<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F142<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F142<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F142<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F142<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F142<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F142<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F142<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F142<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F142*BT142+BU142","v":3.9107099999999999},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY142","v":2.1654308534826812}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F152<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F152<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F152<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F152<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F152<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F152<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F152<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F152<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F152<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F152<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F152<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F152<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F152<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F152<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F152<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F152*BT152+BU152","v":4.0220625000000005},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY152","v":2.1054799852123769}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F169<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F169<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F169<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F169<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F169<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F169<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F169<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F169<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F169<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F169<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F169<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F169<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F169<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F169<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F169<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F169*BT169+BU169","v":4.0844325000000001},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY169","v":2.0733289368898262}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F175<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F175<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F175<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F175<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F175<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F175<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F175<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F175<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F175<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F175<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F175<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F175<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F175<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F175<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F175<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F175*BT175+BU175","v":3.9642600000000003},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY175","v":2.1361797896765737}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F185<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F185<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F185<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F185<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F185<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F185<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F185<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F185<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F185<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F185<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F185<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F185<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F185<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F185<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F185<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F185*BT185+BU185","v":4.1479049999999997},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY185","v":2.0416022288416094}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F201<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F201<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F201<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F201<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F201<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F201<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F201<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F201<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F201<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F201<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F201<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F201<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F201<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F201<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F201<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F201*BT201+BU201","v":4.1067974999999999},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY201","v":2.062037900096914}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F211<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F211<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F211<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F211<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F211<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F211<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F211<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":7.6799999999999979E-2},{"$f":"IF(Bilans!F211<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F211<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F211<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F211<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F211<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F211<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F211<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F211<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6160000000000005},{"$f":"Bilans!F211*BT211+BU211","v":4.2867199999999999},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY211","v":1.9754899067406446}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F217<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F217<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F217<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F217<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F217<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F217<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F217<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F217<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F217<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F217<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F217<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F217<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F217<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F217<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F217<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F217*BT217+BU217","v":4.0242674999999997},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY217","v":2.1043263384015245}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F234<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F234<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F234<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F234<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F234<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F234<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F234<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":7.6799999999999979E-2},{"$f":"IF(Bilans!F234<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F234<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F234<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F234<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F234<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F234<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F234<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F234<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6160000000000005},{"$f":"Bilans!F234*BT234+BU234","v":4.4934400000000005},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY234","v":1.8846078044934962}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F244<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F244<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F244<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F244<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F244<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F244<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F244<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F244<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F244<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F244<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F244<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F244<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F244<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F244<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F244<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F244*BT244+BU244","v":3.9226800000000002},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY244","v":2.1588230732619675}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-1.5000000000000036E-2},{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.2800000000000011},{"$f":"R250*Bilans!F250+S250","v":8.0997500000000002},0.15039417839354172,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":1.2181552464430896},null,6.8815947535569109,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.5699999999999994},{"$f":"AC250*Bilans!F250+AD250","v":5.4592333333333327},5.2532245283018861,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-1.5000000000000036E-2},{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.2800000000000011},{"$f":"AJ250*Bilans!F250+AK250","v":8.0997500000000002},0.15039417839354172,1.2181552464430896,null,{"$f":"AL250-AN250","v":6.8815947535569109},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.5699999999999994},{"$f":"AU250*Bilans!F250+AV250","v":5.4592333333333327},5.2532245283018861,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-1.5000000000000036E-2},{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.2800000000000011},{"$f":"BB250*Bilans!F250+BC250","v":8.0997500000000002},0.15039417839354172,1.2181552464430896,null,{"$f":"BD250-BF250","v":6.8815947535569109},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W250<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W250<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W250<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W250<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W250<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.5699999999999994},{"$f":"BM250*Bilans!F250+BN250","v":5.7983703703703693},5.5795639412997895,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F250<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F250<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F250<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F250<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F250<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F250<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F250<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F250<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F250<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F250<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F250*BT250+BU250","v":3.8502300000000003},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY250","v":2.1994457715573499}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W260<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W260<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W260<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W260<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W260<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.9349814814814816},1.8619633123689729,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F260<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F260<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F260<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F260<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F260<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F260<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F260<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F260<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F260<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F260<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F260*BT260+BU260","v":4.1115225000000004},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY260","v":2.0596681869120879}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-1.5000000000000036E-2},{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.2800000000000011},{"$f":"R277*Bilans!F277+S277","v":8.0625625000000003},0.10805338615891494,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":0.87118717924288669},null,7.1913753207571141,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.5699999999999994},{"$f":"AC277*Bilans!F277+AD277","v":5.642691666666666},5.4297599056603767,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-1.5000000000000036E-2},{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.2800000000000011},{"$f":"AJ277*Bilans!F277+AK277","v":8.0625625000000003},0.10805338615891494,0.87118717924288669,null,7.1913753207571141,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.5699999999999994},{"$f":"AU277*Bilans!F277+AV277","v":5.642691666666666},5.4297599056603767,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-1.5000000000000036E-2},{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.2800000000000011},{"$f":"BB277*Bilans!F277+BC277","v":8.0625625000000003},0.10805338615891494,0.87118717924288669,null,7.1913753207571141,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W277<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W277<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W277<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W277<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W277<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.5699999999999994},{"$f":"BM277*Bilans!F277+BN277","v":6.0517962962962955},5.8234266247379445,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F277<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F277<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F277<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F277<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F277<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F277<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F277<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F277<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F277<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F277<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F277*BT277+BU277","v":3.9439424999999999},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY277","v":2.1471844716354904}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-1.5000000000000036E-2},{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.2800000000000011},{"$f":"R286*Bilans!F286+S286","v":8.0951250000000012},0.14514944678387812,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":1.1750029153963415},null,6.9201220846036602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.5699999999999994},{"$f":"AC286*Bilans!F286+AD286","v":5.4820500000000001},5.2751801886792453,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-1.5000000000000036E-2},{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.2800000000000011},{"$f":"AJ286*Bilans!F286+AK286","v":8.0951250000000012},0.14514944678387812,1.1750029153963415,null,6.9201220846036602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.4000000000000024E-2},{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.5699999999999994},{"$f":"AU286*Bilans!F286+AV286","v":5.4820500000000001},5.2751801886792453,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":-1.5000000000000036E-2},{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":8.2800000000000011},{"$f":"BB286*Bilans!F286+BC286","v":8.0951250000000012},0.14514944678387812,1.1750029153963415,null,6.9201220846036602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W286<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W286<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W286<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W286<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W286<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":4.5699999999999994},{"$f":"BM286*Bilans!F286+BN286","v":5.8298888888888882},5.6098930817610055,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F286<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F286<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":3.7800000000000014E-2},{"$f":"IF(Bilans!F286<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F286<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F286<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F286<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F286<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F286<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F286<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F286<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":3.3959999999999999},{"$f":"Bilans!F286*BT286+BU286","v":3.861885},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY286","v":2.1928079404288985}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.10666666666666706},{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.0633333333333299},{"$f":"R292*Bilans!F292+S292","v":8.0206666666666671},0.20495143722340253,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":1.6438471608231706},null,6.3768195058434962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.24666666666666645},{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.843333333333335},{"$f":"AC292*Bilans!F292+AD292","v":5.0571666666666673},4.866330188679246,158.77719710446391,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.9786965129579439},null,{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":9.0000000000000149E-2},{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.0799999999999992},{"$f":"AJ292*Bilans!F292+AK292","v":7.8877500000000005},0.20840507886573109,1.6438471608231706,null,6.2439028391768296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16},{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.5299999999999998},{"$f":"AU292*Bilans!F292+AV292","v":3.9660000000000002},3.8163396226415096,124.51841223009666,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.173877470696038},null,{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.10666666666666706},{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.0633333333333299},{"$f":"BB292*Bilans!F292+BC292","v":8.0206666666666671},0.20495143722340253,1.6438471608231706,null,6.3768195058434962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W292<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W292<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W292<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W292<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W292<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.843333333333335},{"$f":"BM292*Bilans!F292+BN292","v":3.7607777777777796},3.6188616352201275,118.07515825494714,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":10.729056709280712},null,{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F292<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F292<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F292<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F292<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F292<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F292<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F292<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F292<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F292<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.3740000000000001},{"$f":"Bilans!F292*BT292+BU292","v":3.6305000000000005},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY292","v":2.3325635843611776}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.10666666666666706},{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.0633333333333299},{"$f":"R309*Bilans!F309+S309","v":7.8579999999999997},0.23635483044310912,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":1.8572762576219515},null,6.0007237423780477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.24666666666666645},{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.843333333333335},{"$f":"AC309*Bilans!F309+AD309","v":4.681},4.5043584905660374,169.32344988127016,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.9311187415655429},null,{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":9.0000000000000149E-2},{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.0799999999999992},{"$f":"AJ309*Bilans!F309+AK309","v":7.7505000000000006},0.23963308917127299,1.8572762576219515,null,5.8932237423780496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16},{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.5299999999999998},{"$f":"AU309*Bilans!F309+AV309","v":3.7219999999999995},3.5815471698113202,134.63402701518638,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.489942726831893},null,{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.10666666666666706},{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.0633333333333299},{"$f":"BB309*Bilans!F309+BC309","v":7.8579999999999997},0.23635483044310912,1.8572762576219515,null,6.0007237423780477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W309<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W309<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W309<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W309<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W309<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.843333333333335},{"$f":"BM309*Bilans!F309+BN309","v":3.6048888888888904},3.4688553459119511,130.39782591440414,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":12.895700328671388},null,{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F309<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F309<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F309<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F309<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F309<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F309<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F309<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F309<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F309<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.3740000000000001},{"$f":"Bilans!F309*BT309+BU309","v":3.4169999999999998},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY309","v":2.4783061437001042}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.10666666666666706},{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.0633333333333299},{"$f":"R315*Bilans!F315+S315","v":8.1246666666666663},0.18553284143489571,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":1.5073924923780493},null,6.6172741742886174,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.24666666666666645},{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.843333333333335},{"$f":"AC315*Bilans!F315+AD315","v":5.2976666666666654},5.0977547169811306,150.15150547261851,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.8757294897431489},null,{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":9.0000000000000149E-2},{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.0799999999999992},{"$f":"AJ315*Bilans!F315+AK315","v":7.9755000000000003},0.18900288287606409,1.5073924923780493,null,6.4681075076219514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16},{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.5299999999999998},{"$f":"AU315*Bilans!F315+AV315","v":4.1219999999999999},3.966452830188679,116.8296430299126,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.8368080851114232},null,{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.10666666666666706},{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":7.0633333333333299},{"$f":"BB315*Bilans!F315+BC315","v":8.1246666666666663},0.18553284143489571,1.5073924923780493,null,6.6172741742886174,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W315<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W315<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W315<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W315<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W315<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.843333333333335},{"$f":"BM315*Bilans!F315+BN315","v":3.8604444444444459},3.7147672955974858,109.41638679797524,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":9.4355257408894602},null,{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F315<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F315<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F315<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F315<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F315<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F315<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F315<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F315<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F315<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.3740000000000001},{"$f":"Bilans!F315*BT315+BU315","v":3.7669999999999995},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY315","v":2.2480414369586557}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"R325*Bilans!F325+S325","v":7.3834749999999998},0.30090689182049779,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.2217385130843499},null,5.1617364869156503,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC325*Bilans!F325+AD325","v":4.2253333333333334},4.0658867924528304,187.30171934836639,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.482740034942163},null,{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4219999999999997},{"$f":"AJ325*Bilans!F325+AK325","v":7.3136333333333328},0.30378040733301964,2.2217385130843499,null,5.0918948202489833,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU325*Bilans!F325+AV325","v":3.4087333333333332},3.2801018867924525,151.1032535815923,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.712680436812001},null,{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"BB325*Bilans!F325+BC325","v":7.3834749999999998},0.30090689182049779,2.2217385130843499,null,5.1617364869156503,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W325<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W325<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W325<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W325<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W325<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM325*Bilans!F325+BN325","v":3.9453518518518513},3.7964706498951779,174.89062447604442,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.439541271222508},null,{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F325<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F325<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":9.7600000000000089E-2},{"$f":"IF(Bilans!F325<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F325<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F325<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F325<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F325<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F325<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F325<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F325<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F325*BT325+BU325","v":3.1437533333333332},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY325","v":2.6937139129946339}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R342*Bilans!F342+S342","v":6.7995925925925924},0.39835623230322664,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.708660086382114},null,4.0909325062104784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC342*Bilans!F342+AD342","v":3.7052592592592593},3.5654381551362682,204.62066964708288,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":19.154492400996457},null,{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ342*Bilans!F342+AK342","v":6.7695925925925922},0.40012158033645595,2.708660086382114,null,4.0609325062104782,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU342*Bilans!F342+AV342","v":3.0414444444444442},3.0414444444444442,174.54864502981027,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":22.454514391518078},null,{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB342*Bilans!F342+BC342","v":6.7995925925925924},0.39835623230322664,2.708660086382114,null,4.0909325062104784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W342<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W342<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W342<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W342<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W342<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM342*Bilans!F342+BN342","v":3.7052592592592593},3.5654381551362682,204.62066964708288,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":19.154492400996457},null,{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F342<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F342<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F342<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F342<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F342<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F342<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F342<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F342<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F342<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F342<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F342*BT342+BU342","v":2.8239185185185178},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY342","v":2.9988018554678155}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R352*Bilans!F352+S352","v":6.7436064814814811},0.43772265053315335,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.9518293032266261},null,3.7917771782548551,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC352*Bilans!F352+AD352","v":3.5276481481481481},3.5276481481481481,222.40049145980126,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":21.267291358123011},null,{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ352*Bilans!F352+AK352","v":6.7136064814814809},0.43967863046021882,2.9518293032266261,null,3.7617771782548548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU352*Bilans!F352+AV352","v":2.908236111111111},2.908236111111111,183.34967469241192,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":25.796915418585641},null,{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB352*Bilans!F352+BC352","v":6.7436064814814811},0.43772265053315335,2.9518293032266261,null,3.7917771782548551,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W352<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W352<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W352<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W352<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W352<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM352*Bilans!F352+BN352","v":3.5276481481481481},3.5276481481481481,222.40049145980126,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":21.267291358123011},null,{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F352<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F352<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F352<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F352<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F352<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F352<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F352<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F352<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F352<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F352<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F352*BT352+BU352","v":2.7084712962962958},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY352","v":3.1266242712645123}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R358*Bilans!F358+S358","v":6.8064398148148149},0.39358608012745183,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.6789199663363821},null,4.1275198484784328,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC358*Bilans!F358+AD358","v":3.7269814814814817},3.5863406708595389,203.33991784742037,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":18.813366780031405},null,{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ358*Bilans!F358+AK358","v":6.7764398148148146},0.39532852641584204,2.6789199663363821,null,4.0975198484784325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU358*Bilans!F358+AV358","v":3.0577361111111108},2.9423498427672952,166.82664314856572,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":22.931040170113636},null,{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB358*Bilans!F358+BC358","v":6.8064398148148149},0.39358608012745183,2.6789199663363821,null,4.1275198484784328,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W358<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W358<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W358<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W358<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W358<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM358*Bilans!F358+BN358","v":3.7269814814814817},3.5863406708595389,203.33991784742037,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":18.813366780031405},null,{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F358<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F358<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F358<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F358<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F358<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F358<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F358<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F358<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F358<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F358<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F358*BT358+BU358","v":2.8380379629629626},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY358","v":2.9838825990129192}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"R369*Bilans!F369+S369","v":6.8340250000000005},0.38192858418063752,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.6101094925050816},null,4.2239155074949188,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC369*Bilans!F369+AD369","v":3.781333333333333},3.6386415094339619,200.48275736033136,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":18.019612559771584},null,{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4219999999999997},{"$f":"AJ369*Bilans!F369+AK369","v":6.8030333333333335},0.38366848501478479,2.6101094925050816,null,4.1929238408282519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU369*Bilans!F369+AV369","v":3.0979333333333332},2.9810301886792452,164.2495284163829,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":21.994715280945236},null,{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"BB369*Bilans!F369+BC369","v":6.8340250000000005},0.38192858418063752,2.6101094925050816,null,4.2239155074949188,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W369<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W369<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W369<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W369<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W369<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM369*Bilans!F369+BN369","v":3.6616851851851848},3.5235083857442344,194.13912443002508,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":18.608416119904714},null,{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F369<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F369<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":9.7600000000000089E-2},{"$f":"IF(Bilans!F369<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F369<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F369<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F369<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F369<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F369<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F369<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F369<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F369*BT369+BU369","v":2.872913333333333},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY369","v":2.9476601311873627}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"R370*Bilans!F370+S370","v":6.7813333333333334},0.41112373277193254,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.7879670731707318},null,3.9933662601626017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"AC370*Bilans!F370+AD370","v":3.6473333333333335},3.6473333333333335,216.047388097561,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.326137728421699},null,{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7255555555555553},{"$f":"AJ370*Bilans!F370+AK370","v":6.7513333333333332},0.41295058850163896,2.7879670731707318,null,3.9633662601626014,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.9366666666666665},{"$f":"AU370*Bilans!F370+AV370","v":2.9979999999999998},2.9979999999999998,177.58455570731707,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":23.511963422769654},null,{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":3.2222222222222228E-2},{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.7555555555555555},{"$f":"BB370*Bilans!F370+BC370","v":6.7813333333333334},0.41112373277193254,2.7879670731707318,null,3.9933662601626017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W370<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W370<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W370<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W370<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W370<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.5655555555555556},{"$f":"BM370*Bilans!F370+BN370","v":3.6473333333333335},3.6473333333333335,216.047388097561,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.326137728421699},null,{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F370<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F370<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":6.6444444444444431E-2},{"$f":"IF(Bilans!F370<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F370<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F370<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F370<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F370<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F370<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F370<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F370<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.7331111111111106},{"$f":"Bilans!F370*BT370+BU370","v":2.7862666666666662},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY370","v":3.0393257739232631}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$5,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$5,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$6,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$6,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"R371*Bilans!F371+S371","v":6.9330249999999998},0.36638159237220419,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWO-B08'!$C$39+'AWO-B08'!$C$40)","v":2.5401327394563009},null,4.3928922605436984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$10,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$10,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$11,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$11,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"AC371*Bilans!F371+AD371","v":3.8613333333333331},3.7156226415094338,198.6777863893235,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.125098285271527},null,{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$27,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$27,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$16,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$16,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$16,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$28,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$28,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$17,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$17,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$17,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4219999999999997},{"$f":"AJ371*Bilans!F371+AK371","v":6.8950333333333331},0.36840035669969701,2.5401327394563009,null,4.3549005938770318,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$21,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$21,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$21,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.11200000000000002},{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$22,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$22,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$22,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":2.8659999999999997},{"$f":"AU371*Bilans!F371+AV371","v":3.1539333333333328},3.0349169811320751,162.27982383101701,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":20.966109887821066},null,{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$16,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$16,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$5,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$5,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$5,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$5,0))))))","v":0.19799999999999987},{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$17,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$17,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$6,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$6,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$6,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$6,0))))))","v":6.4240000000000004},{"$f":"BB371*Bilans!F371+BC371","v":6.9330249999999998},0.36638159237220419,2.5401327394563009,null,4.3928922605436984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWO-B08'!$O$3,'AWO-B08'!$N$21,IF(Bilans!W371<='AWO-B08'!$P$3,'AWO-B08'!$O$21,IF(Bilans!W371<='AWO-B08'!$Q$3,'AWO-B08'!$P$10,IF(Bilans!W371<='AWO-B08'!$R$3,'AWO-B08'!$Q$10,IF(Bilans!W371<='AWO-B08'!$S$3,'AWO-B08'!$R$10,IF(Bilans!W371<='AWO-B08'!$U$3,'AWO-B08'!$S$10,0))))))","v":0.10222222222222221},{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$22,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$22,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$11,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$11,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$11,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$11,0))))))","v":3.4499999999999997},{"$f":"BM371*Bilans!F371+BN371","v":3.7127962962962959},3.5726907756813415,191.03508705005879,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.810218382164468},null,{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$32,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$32,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$32,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$32,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$32,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$32,IF(Bilans!F371<='AWO-B08'!$V$3,'AWO-B08'!$S$32,IF(Bilans!F371<='AWO-B08'!$W$3,'AWO-B08'!$V$32,'AWO-B08'!$V$32))))))))","v":9.7600000000000089E-2},{"$f":"IF(Bilans!F371<='AWO-B08'!$O$3,'AWO-B08'!$N$33,IF(Bilans!F371<='AWO-B08'!$P$3,'AWO-B08'!$O$33,IF(Bilans!F371<='AWO-B08'!$Q$3,'AWO-B08'!$P$33,IF(Bilans!F371<='AWO-B08'!$R$3,'AWO-B08'!$Q$33,IF(Bilans!F371<='AWO-B08'!$S$3,'AWO-B08'!$R$33,IF(Bilans!F371<='AWO-B08'!$U$3,'AWO-B08'!$S$33,IF(Bilans!F371<='AWO-B08'!$V$3,'AWO-B08'!$S$33,IF(Bilans!F371<='AWO-B08'!$W$3,'AWO-B08'!$V$33,'AWO-B08'!$V$33))))))))","v":2.6707999999999994},{"$f":"Bilans!F371*BT371+BU371","v":2.9217133333333329},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWO-B08'!BY371","v":2.8984267540586655}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.9166767208474855},{"$f":"SUM(AF7:AF372)/229","v":3.7986070564450891},{"$f":"SUM(AG7:AG372)/Z373","v":3.6051451629880038},{"$f":"SUM(AH7:AH372)","v":3713.864828331491},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.3614690393454194},{"$f":"SUM(AX7:AX372)/229","v":3.2577042242196219},{"$f":"SUM(AY7:AY372)/AR373","v":2.9854112134561555},{"$f":"SUM(AZ7:AZ372)","v":4520.7206202314655},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10848.350876097564},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.8024782176936758},{"$f":"SUM(BP7:BP372)/229","v":3.691253822318652},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3775351965745659},{"$f":"SUM(BR7:BR372)","v":4142.9682350576149},null,null,null,null,null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":944.56023262166127},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.424882983771639}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWO-A10","index":63,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4675.9400745956564},null,null,"COP",{"$f":"K13","v":3.5232324507966317},{"$f":"L13","v":2.9894642199025321},{"$f":"M13","v":3.3586791214409355},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99922168097604147},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99922168097604147},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99922168097604147},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.5232324507966317},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.7831902395852914E-4},{"$f":"1-L3","v":7.7831902395852914E-4},{"$f":"1-M3","v":7.7831902395852914E-4}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99922168097604147},null,null,"COP-Inst",{"$f":"K14","v":3.5240113760729512},{"$f":"L14","v":2.9902431451788511},{"$f":"M14","v":3.359458046717255}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.7831902395852914E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.5240113760729512},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R7*Bilans!F7+S7","v":9.2645},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.27738926650137974},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":6.6946271404979676},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC7*Bilans!F7+AD7","v":3.8265833333333332},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.6821839622641508},{"$f":"AF7*Z7","v":199.43642357017947},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.504127766868386},null,{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":6.9999999999999923E-2},{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ7*Bilans!F7+AK7","v":9.435083333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.27237415597834674},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":6.8652104738313007},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU7*Bilans!F7+AV7","v":3.0622499999999997},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.946693396226415},{"$f":"AX7*AR7","v":159.60038887896917},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":21.873133668784646},null,{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB7*Bilans!F7+BC7","v":9.2645},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.27738926650137974},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":6.6946271404979676},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W7<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W7<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W7<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W7<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W7<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM7*Bilans!F7+BN7","v":3.7505925925925925},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6090607966457022},{"$f":"BP7*BJ7","v":195.47588743713249},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":17.858778825917543},null,{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F7<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F7<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":7.8000000000000111E-2},{"$f":"IF(Bilans!F7<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F7<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F7<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F7<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F7<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F7<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F7<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F7<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F7*BT7+BU7","v":2.8379499999999998},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY7","v":2.9839750851929234}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R8*Bilans!F8+S8","v":8.9233333333333338},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.33700719828803627},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":5.9161057672764237},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC8*Bilans!F8+AD8","v":3.5094814814814814},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.37704821802935},{"$f":"AF8*Z8","v":217.25654904780896},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":22.669676097478611},null,{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ8*Bilans!F8+AK8","v":9.0472592592592598},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.33239100150459555},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":6.0400316932023497},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU8*Bilans!F8+AV8","v":2.8486296296296292},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.7411341719077562},{"$f":"AX8*AR8","v":176.34612010758295},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":27.928800440662613},null,{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB8*Bilans!F8+BC8","v":8.9233333333333338},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.33700719828803627},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":5.9161057672764237},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W8<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W8<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W8<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W8<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W8<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM8*Bilans!F8+BN8","v":3.5094814814814814},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.37704821802935},{"$f":"BP8*BJ8","v":217.25654904780896},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":22.669676097478611},null,{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F8<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F8<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F8<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F8<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F8<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F8<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F8<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F8<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F8<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F8<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F8*BT8+BU8","v":2.6421555555555551},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY8","v":3.2050997433580881}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":3032.9543342896568},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R9*Bilans!F9+S9","v":8.8441666666666663},0.352551484977007,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.1180240917174795},null,5.7261425749491863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC9*Bilans!F9+AD9","v":3.4320740740740741},3.3025618448637317,220.97392973809892,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":24.109382229280822},null,{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ9*Bilans!F9+AK9","v":8.9434629629629629},0.34863722303429545,3.1180240917174795,null,5.825438871245483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU9*Bilans!F9+AV9","v":2.7967314814814812},2.6911944444444442,180.06742644444444,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":29.586389054134447},null,{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB9*Bilans!F9+BC9","v":8.8441666666666663},0.352551484977007,3.1180240917174795,null,5.7261425749491863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W9<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W9<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W9<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W9<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W9<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM9*Bilans!F9+BN9","v":3.4320740740740741},3.3025618448637317,220.97392973809892,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":24.109382229280822},null,{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F9<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F9<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F9<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F9<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F9<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F9<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F9<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F9<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F9<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F9<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F9*BT9+BU9","v":2.5941277777777776},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY9","v":3.2644390787402018}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R10*Bilans!F10+S10","v":8.3379166666666684},0.45893223323208809,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.826538716336382},null,4.5113779503302869,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC10*Bilans!F10+AD10","v":2.9370740740740739},2.9370740740740739,244.91214818789524,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":33.785277434756921},null,{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ10*Bilans!F10+AK10","v":8.2797129629629627},0.46215837837052554,3.826538716336382,null,4.4531742466265811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU10*Bilans!F10+AV10","v":2.4648564814814815},2.4648564814814815,205.53560469692866,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":40.257866202166511},null,{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB10*Bilans!F10+BC10","v":8.3379166666666684},0.45893223323208809,3.826538716336382,null,4.5113779503302869,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W10<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W10<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W10<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W10<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W10<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM10*Bilans!F10+BN10","v":2.9370740740740739},2.9370740740740739,244.91214818789524,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":33.785277434756921},null,{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F10<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F10<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F10<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F10<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F10<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F10<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F10<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F10<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F10<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F10<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F10*BT10+BU10","v":2.2870027777777779},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY10","v":3.7028254514197645}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.5768263153353206},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R11*Bilans!F11+S11","v":8.4066666666666681},0.44373362580027459,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.7303206808943088},null,4.6763459857723593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC11*Bilans!F11+AD11","v":3.004296296296296},3.004296296296296,243.79527377055106,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":32.143022975828657},null,{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ11*Bilans!F11+AK11","v":8.3698518518518519},0.44568538929024953,3.7303206808943088,null,4.6395311709575431,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU11*Bilans!F11+AV11","v":2.5099259259259257},2.5099259259259257,203.67767287443542,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":38.474109486886398},null,{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB11*Bilans!F11+BC11","v":8.4066666666666681},0.44373362580027459,3.7303206808943088,null,4.6763459857723593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W11<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W11<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W11<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W11<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W11<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM11*Bilans!F11+BN11","v":3.004296296296296},3.004296296296296,243.79527377055106,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":32.143022975828657},null,{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F11<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F11<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F11<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F11<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F11<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F11<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F11<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F11<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F11<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F11<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F11*BT11+BU11","v":2.3287111111111112},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY11","v":3.6365060709409733}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R12*Bilans!F12+S12","v":8.3120833333333337},0.46470821058638556,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.8626933720782524},null,4.4493899612550809,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC12*Bilans!F12+AD12","v":2.9118148148148144},2.9118148148148144,245.25406558626921,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":34.421966228606699},null,{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ12*Bilans!F12+AK12","v":8.2458425925925933},0.46844131799801608,3.8626933720782524,null,4.3831492205143405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU12*Bilans!F12+AV12","v":2.447921296296296},2.447921296296296,206.1816043717254,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":40.945103656380105},null,{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB12*Bilans!F12+BC12","v":8.3120833333333337},0.46470821058638556,3.8626933720782524,null,4.4493899612550809,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W12<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W12<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W12<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W12<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W12<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM12*Bilans!F12+BN12","v":2.9118148148148144},2.9118148148148144,245.25406558626921,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":34.421966228606699},null,{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F12<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F12<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F12<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F12<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F12<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F12<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F12<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F12<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F12<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F12<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F12*BT12+BU12","v":2.2713305555555556},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY12","v":3.7283750145085928}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3720.5760689865483},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.5232324507966317},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9894642199025321},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.3586791214409355},null,null,null,null,{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R13*Bilans!F13+S13","v":8.345833333333335},0.457169333651961,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.8154590637703252},null,4.5303742695630103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC13*Bilans!F13+AD13","v":2.9448148148148148},2.9448148148148148,244.79886431797655,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":33.592349604743696},null,{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ13*Bilans!F13+AK13","v":8.2900925925925932},0.46024323867981087,3.8154590637703252,null,4.4746335288222685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU13*Bilans!F13+AV13","v":2.4700462962962964},2.4700462962962964,205.33193635953029,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":40.049147632907932},null,{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB13*Bilans!F13+BC13","v":8.345833333333335},0.457169333651961,3.8154590637703252,null,4.5303742695630103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W13<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W13<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W13<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W13<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W13<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM13*Bilans!F13+BN13","v":2.9448148148148148},2.9448148148148148,244.79886431797655,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":33.592349604743696},null,{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F13<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F13<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F13<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F13<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F13<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F13<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F13<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F13<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F13<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F13<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F13*BT13+BU13","v":2.2918055555555554},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY13","v":3.6950656972163776}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5240113760729512},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9902431451788511},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.359458046717255},null,null,null,null,{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R14*Bilans!F14+S14","v":8.6341666666666672},0.3951656930244985,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.4119264545223578},null,5.2222402121443094,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC14*Bilans!F14+AD14","v":3.2267407407407407},3.1049769392033544,228.97523695208881,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":28.263030065492686},null,{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ14*Bilans!F14+AK14","v":8.6681296296296306},0.39361737771659761,3.4119264545223578,null,5.2562031751072729,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU14*Bilans!F14+AV14","v":2.6590648148148146},2.5587227463312368,188.69194799437543,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":34.296821221131822},null,{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB14*Bilans!F14+BC14","v":8.6341666666666672},0.3951656930244985,3.4119264545223578,null,5.2222402121443094,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W14<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W14<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W14<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W14<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W14<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM14*Bilans!F14+BN14","v":3.2267407407407407},3.1049769392033544,228.97523695208881,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":28.263030065492686},null,{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F14<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F14<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F14<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F14<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F14<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F14<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F14<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F14<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F14<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F14<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F14*BT14+BU14","v":2.4667277777777779},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY14","v":3.4330387687336259}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9157718253701925},null,null,null,null,{"$f":"F11","v":3.5768263153353206},{"$f":"F15","v":2.9157718253701925},{"$f":"F28","v":3.373032400835986},null,null,null,null,{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R15*Bilans!F15+S15","v":8.3995833333333341},0.44528804653915999,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.7402340542428862},null,4.6593492790904474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC15*Bilans!F15+AD15","v":2.9973703703703705},2.9973703703703705,243.92424618247517,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":32.308821216067436},null,{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ15*Bilans!F15+AK15","v":8.3605648148148148},0.44736619320446375,3.7402340542428862,null,4.6203307605719282,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU15*Bilans!F15+AV15","v":2.5052824074074072},2.5052824074074072,203.87841580803973,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":38.654924941116967},null,{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB15*Bilans!F15+BC15","v":8.3995833333333341},0.44528804653915999,3.7402340542428862,null,4.6593492790904474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W15<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W15<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W15<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W15<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W15<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM15*Bilans!F15+BN15","v":2.9973703703703705},2.9973703703703705,243.92424618247517,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":32.308821216067436},null,{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F15<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F15<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F15<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F15<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F15<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F15<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F15<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F15<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F15<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F15<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F15*BT15+BU15","v":2.324413888888889},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY15","v":3.6432290021598899}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.2984893994227127},{"$f":"F19","v":3.2984893994227127},{"$f":"F19","v":3.2984893994227127},null,null,null,null,{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R16*Bilans!F16+S16","v":8.9583333333333339},0.33022256806579692,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.9582438389227641},null,6.0000894944105703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC16*Bilans!F16+AD16","v":3.5437037037037036},3.4099790356394131,215.4907141995194,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.053224773635701},null,{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ16*Bilans!F16+AK16","v":9.0931481481481473},0.32532669552131088,2.9582438389227641,null,6.1349043092253837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU16*Bilans!F16+AV16","v":2.8715740740740738},2.763212788259958,174.61887331390298,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":27.21507169692018},null,{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB16*Bilans!F16+BC16","v":8.9583333333333339},0.33022256806579692,2.9582438389227641,null,6.0000894944105703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W16<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W16<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W16<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W16<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W16<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM16*Bilans!F16+BN16","v":3.5437037037037036},3.4099790356394131,215.4907141995194,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.053224773635701},null,{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F16<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F16<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F16<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F16<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F16<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F16<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F16<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F16<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F16<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F16<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F16*BT16+BU16","v":2.6633888888888886},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY16","v":3.1795477289672438}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":784.2913621728834},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R17*Bilans!F17+S17","v":8.9041666666666668},0.34074519285640914,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.0340519880589429},null,5.8701146786077238,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC17*Bilans!F17+AD17","v":3.4907407407407405},3.3590146750524106,218.19176202894107,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":23.01237849518018},null,{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ17*Bilans!F17+AK17","v":9.0221296296296298},0.33629000165269124,3.0340519880589429,null,5.9880776415706869,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU17*Bilans!F17+AV17","v":2.8360648148148146},2.7290435010482179,177.27067838369896,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":28.324545593897806},null,{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB17*Bilans!F17+BC17","v":8.9041666666666668},0.34074519285640914,3.0340519880589429,null,5.8701146786077238,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W17<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W17<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W17<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W17<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W17<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM17*Bilans!F17+BN17","v":3.4907407407407405},3.3590146750524106,218.19176202894107,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":23.01237849518018},null,{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F17<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F17<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F17<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F17<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F17<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F17<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F17<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F17<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F17<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F17<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F17*BT17+BU17","v":2.6305277777777776},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY17","v":3.2192673137925132}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4675.9400745956564},null,null,null,null,null,{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R18*Bilans!F18+S18","v":8.8862500000000004},0.34425398691627579,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.0591269912347561},null,5.8271230087652448,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC18*Bilans!F18+AD18","v":3.4732222222222222},3.3421572327044027,219.04563715968712,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.336075105003907},null,{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ18*Bilans!F18+AK18","v":8.9986388888888893},0.33995441188467151,3.0591269912347561,null,5.9395118976541337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU18*Bilans!F18+AV18","v":2.8243194444444444},2.7177413522012577,178.12129851426602,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":28.697665483122961},null,{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB18*Bilans!F18+BC18","v":8.8862500000000004},0.34425398691627579,3.0591269912347561,null,5.8271230087652448,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W18<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W18<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W18<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W18<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W18<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM18*Bilans!F18+BN18","v":3.4732222222222222},3.3421572327044027,219.04563715968712,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.336075105003907},null,{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F18<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F18<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F18<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F18<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F18<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F18<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F18<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F18<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F18<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F18<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F18*BT18+BU18","v":2.6196583333333332},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY18","v":3.2326246462254646}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.2984893994227127},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5012.3973115731242},null,null,null,null,null,{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R19*Bilans!F19+S19","v":8.838750000000001},0.35362521924832097,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.1256049066310974},null,5.7131450933689036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC19*Bilans!F19+AD19","v":3.4267777777777777},3.2974654088050315,221.2142469710079,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":24.210265840293374},null,{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ19*Bilans!F19+AK19","v":8.9363611111111112},0.34976260110447488,3.1256049066310974,null,5.8107562044800138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU19*Bilans!F19+AV19","v":2.7931805555555553},2.6877775157232704,180.31263575310635,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":29.702054459243019},null,{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB19*Bilans!F19+BC19","v":8.838750000000001},0.35362521924832097,3.1256049066310974,null,5.7131450933689036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W19<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W19<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W19<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W19<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W19<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM19*Bilans!F19+BN19","v":3.4267777777777777},3.2974654088050315,221.2142469710079,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":24.210265840293374},null,{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F19<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F19<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F19<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F19<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F19<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F19<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F19<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F19<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F19<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F19<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F19*BT19+BU19","v":2.5908416666666665},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY19","v":3.2685795515704057}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5551.9176752874846},null,null,null,null,null,{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R20*Bilans!F20+S20","v":8.5320833333333344},0.41663864730149353,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.5547956586636182},null,4.9772876746697161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC20*Bilans!F20+AD20","v":3.1269259259259257},3.1269259259259257,240.98287659981935,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":29.329047504453992},null,{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ20*Bilans!F20+AK20","v":8.5342870370370374},0.41653106384124905,3.5547956586636182,null,4.9794913783734192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU20*Bilans!F20+AV20","v":2.5921435185185184},2.5921435185185184,199.76878776467933,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":35.379892497929632},null,{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB20*Bilans!F20+BC20","v":8.5320833333333344},0.41663864730149353,3.5547956586636182,null,4.9772876746697161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W20<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W20<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W20<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W20<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W20<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM20*Bilans!F20+BN20","v":3.1269259259259257},3.1269259259259257,240.98287659981935,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":29.329047504453992},null,{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F20<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F20<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F20<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F20<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F20<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F20<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F20<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F20<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F20<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F20<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F20*BT20+BU20","v":2.4047972222222223},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY20","v":3.521449548747321}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":6.2500000000000888E-3},{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.3437500000000018},{"$f":"R21*Bilans!F21+S21","v":8.2959375000000009},0.47861669638845777,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.9705741996951218},null,4.325363300304879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":4.6250000000000013E-2},{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.2237499999999999},{"$f":"AC21*Bilans!F21+AD21","v":2.8699374999999998},2.8699374999999998,248.92689900000005,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":35.964490515908452},null,{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18056818181818179},{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.5239772727272722},{"$f":"AJ21*Bilans!F21+AK21","v":8.1426306818181811},0.48762793682403954,3.9705741996951218,null,4.1720564821230592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":3.1477272727272743E-2},{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.4843409090909097},{"$f":"AU21*Bilans!F21+AV21","v":2.243539772727273},2.243539772727273,194.5956657272728,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":46.005799074615751},null,{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-1.2499999999999956E-2},{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.1425000000000001},{"$f":"BB21*Bilans!F21+BC21","v":8.2381250000000001},0.48197547375102001,3.9705741996951218,null,4.2675508003048783,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W21<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W21<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W21<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W21<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W21<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.67625},{"$f":"BM21*Bilans!F21+BN21","v":1.9282499999999998},1.9282499999999998,167.24869200000001,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":53.528245818747585},null,{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F21<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F21<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":3.1477272727272743E-2},{"$f":"IF(Bilans!F21<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F21<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F21<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F21<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F21<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F21<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F21<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F21<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.4843409090909097},{"$f":"Bilans!F21*BT21+BU21","v":2.243539772727273},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY21","v":4.4648251948909685}]
[null,16,null,null,"3 | 25 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R22*Bilans!F22+S22","v":9.0570833333333329},0.31136290214672746,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.8200397516514228},null,6.2370435816819096,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC22*Bilans!F22+AD22","v":3.6402592592592593},3.5028909853249477,210.10408479071438,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.376435491183489},null,{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ22*Bilans!F22+AK22","v":9.22262037037037},0.30577424185336743,2.8200397516514228,null,6.4025806187189467,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU22*Bilans!F22+AV22","v":2.9363101851851847},2.8255060272536685,169.47440283292428,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.261468744590978},null,{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB22*Bilans!F22+BC22","v":9.0570833333333329},0.31136290214672746,2.8200397516514228,null,6.2370435816819096,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W22<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W22<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W22<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W22<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W22<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM22*Bilans!F22+BN22","v":3.6402592592592593},3.5028909853249477,210.10408479071438,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.376435491183489},null,{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F22<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F22<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F22<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F22<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F22<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F22<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F22<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F22<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F22<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F22<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F22*BT22+BU22","v":2.723297222222222},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY22","v":3.1096025890677583}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R23*Bilans!F23+S23","v":8.7479166666666668},0.37182902687341352,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.2527293413363823},null,5.495187325330285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC23*Bilans!F23+AD23","v":3.3379629629629628},3.2120020964360587,224.9764609858363,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":25.949703623016813},null,{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ23*Bilans!F23+AK23","v":8.8172685185185191},0.36890442142085372,3.2527293413363823,null,5.5645391771821373,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU23*Bilans!F23+AV23","v":2.7336342592592588},2.6304782494758907,184.24511239389989,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":31.686444263749969},null,{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB23*Bilans!F23+BC23","v":8.7479166666666668},0.37182902687341352,3.2527293413363823,null,5.495187325330285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W23<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W23<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W23<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W23<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W23<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM23*Bilans!F23+BN23","v":3.3379629629629628},3.2120020964360587,224.9764609858363,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":25.949703623016813},null,{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F23<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F23<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F23<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F23<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F23<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F23<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F23<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F23<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F23<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F23<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F23*BT23+BU23","v":2.535736111111111},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY23","v":3.339610953961837}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":6.2500000000000888E-3},{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.3437500000000018},{"$f":"R24*Bilans!F24+S24","v":8.2989843750000016},0.47021981114075301,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.9023468654725608},null,4.3966375095274408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":4.6250000000000013E-2},{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.2237499999999999},{"$f":"AC24*Bilans!F24+AD24","v":2.892484375},2.892484375,246.29321027286585,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":35.031389016873653},null,{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18056818181818179},{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.5239772727272722},{"$f":"AJ24*Bilans!F24+AK24","v":8.230657670454546},0.47412333518386385,3.9023468654725608,null,4.3283108049819852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":3.1477272727272743E-2},{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.4843409090909097},{"$f":"AU24*Bilans!F24+AV24","v":2.2588849431818185},2.2588849431818185,192.34262044830933,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":44.857417670474838},null,{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-1.2499999999999956E-2},{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.1425000000000001},{"$f":"BB24*Bilans!F24+BC24","v":8.2320312500000004},0.47404422395414991,3.9023468654725608,null,4.3296843845274395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W24<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W24<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W24<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W24<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W24<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.67625},{"$f":"BM24*Bilans!F24+BN24","v":1.975916666666667},1.975916666666667,168.24805114634148,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":51.281386039823019},null,{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F24<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F24<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":3.1477272727272743E-2},{"$f":"IF(Bilans!F24<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F24<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F24<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F24<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F24<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F24<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F24<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F24<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.4843409090909097},{"$f":"Bilans!F24*BT24+BU24","v":2.2588849431818185},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY24","v":4.4429544866762258}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R25*Bilans!F25+S25","v":8.4729166666666682},0.42932105037871737,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.6376014831046746},null,4.8353151835619936,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC25*Bilans!F25+AD25","v":3.0690740740740741},3.0690740740740741,242.43439521228547,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":30.628551287504067},null,{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ25*Bilans!F25+AK25","v":8.456712962962964},0.43014366208666666,3.6376014831046746,null,4.8191114798582895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU25*Bilans!F25+AV25","v":2.5533564814814813},2.5533564814814813,201.69647894083107,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":36.814793925048178},null,{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB25*Bilans!F25+BC25","v":8.4729166666666682},0.42932105037871737,3.6376014831046746,null,4.8353151835619936,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W25<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W25<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W25<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W25<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W25<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM25*Bilans!F25+BN25","v":3.0690740740740741},3.0690740740740741,242.43439521228547,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":30.628551287504067},null,{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F25<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F25<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F25<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F25<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F25<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F25<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F25<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F25<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F25<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F25<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F25*BT25+BU25","v":2.3689027777777776},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY25","v":3.5748077854707376}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10848.350876097564},null,{"$f":"F26/F28","v":3216.2012061932355},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":6.2500000000000888E-3},{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.3437500000000018},{"$f":"R26*Bilans!F26+S26","v":8.2976041666666678},0.47402276437053131,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.9332532647357725},null,4.3643509019308953,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":4.6250000000000013E-2},{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.2237499999999999},{"$f":"AC26*Bilans!F26+AD26","v":2.8822708333333331},2.8822708333333331,247.49511311382116,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":35.452267328877895},null,{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18056818181818179},{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.5239772727272722},{"$f":"AJ26*Bilans!F26+AK26","v":8.1907821969696961},0.48020484126545804,3.9332532647357725,null,4.2575289322339236,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":3.1477272727272743E-2},{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.4843409090909097},{"$f":"AU26*Bilans!F26+AV26","v":2.2519337121212124},2.2519337121212124,193.36926369327426,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":45.375685593031747},null,{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-1.2499999999999956E-2},{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.1425000000000001},{"$f":"BB26*Bilans!F26+BC26","v":8.2347916666666663},0.47763846663626658,3.9332532647357725,null,4.3015384019308938,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W26<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W26<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W26<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W26<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W26<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.67625},{"$f":"BM26*Bilans!F26+BN26","v":1.9543240740740742},1.9543240740740742,167.81409025835595,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":52.285614987357512},null,{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F26<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F26<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":3.1477272727272743E-2},{"$f":"IF(Bilans!F26<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F26<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F26<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F26<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F26<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F26<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F26<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F26<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.4843409090909097},{"$f":"Bilans!F26*BT26+BU26","v":2.2519337121212124},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY26","v":4.4528248019481644}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R27*Bilans!F27+S27","v":8.5045833333333345},0.42251133677022551,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.5932828728404473},null,4.9113004604928872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC27*Bilans!F27+AD27","v":3.1000370370370369},3.1000370370370369,241.68523870280035,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":29.927009561619016},null,{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ27*Bilans!F27+AK27","v":8.498231481481481},0.42282713534816974,3.5932828728404473,null,4.9049486086410337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU27*Bilans!F27+AV27","v":2.5741157407407407},2.5741157407407407,200.68333694625113,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":36.041440010029667},null,{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB27*Bilans!F27+BC27","v":8.5045833333333345},0.42251133677022551,3.5932828728404473,null,4.9113004604928872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W27<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W27<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W27<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W27<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W27<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM27*Bilans!F27+BN27","v":3.1000370370370369},3.1000370370370369,241.68523870280035,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":29.927009561619016},null,{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F27<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F27<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F27<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F27<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F27<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F27<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F27<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F27<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F27<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F27<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F27*BT27+BU27","v":2.3881138888888889},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY27","v":3.5460503506234842}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.373032400835986},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R28*Bilans!F28+S28","v":8.8829166666666666},0.34490834745772408,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.0637921081046748},null,5.8191245585619917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC28*Bilans!F28+AD28","v":3.4699629629629629},3.339020964360587,219.2023285753439,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":23.396658336910733},null,{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ28*Bilans!F28+AK28","v":8.9942685185185187},0.34063827445184214,3.0637921081046748,null,5.9304764104138439,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU28*Bilans!F28+AV28","v":2.8221342592592591},2.7156386268343815,178.27809915690037,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":28.767425794791237},null,{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB28*Bilans!F28+BC28","v":8.8829166666666666},0.34490834745772408,3.0637921081046748,null,5.8191245585619917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W28<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W28<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W28<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W28<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W28<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM28*Bilans!F28+BN28","v":3.4699629629629629},3.339020964360587,219.2023285753439,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":23.396658336910733},null,{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F28<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F28<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F28<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F28<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F28<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F28<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F28<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F28<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F28<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F28<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F28*BT28+BU28","v":2.6176361111111111},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY28","v":3.2351219701919054}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R29*Bilans!F29+S29","v":10.01375},0.19845875824450732,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":1.987316390370935},null,8.0264336096290645,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC29*Bilans!F29+AD29","v":4.3677083333333329},4.2028891509433954,170.70085541302348,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.499707317073174},null,{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":6.9999999999999923E-2},{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ29*Bilans!F29+AK29","v":9.7264583333333317},0.20432066043610619,1.987316390370935,null,7.7391419429623962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU29*Bilans!F29+AV29","v":3.4368749999999997},3.3071816037735848,134.32158415209392,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.614254949532585},null,{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB29*Bilans!F29+BC29","v":10.01375},0.19845875824450732,1.987316390370935,null,8.0264336096290645,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W29<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W29<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W29<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W29<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W29<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM29*Bilans!F29+BN29","v":4.157592592592593},4.0007023060796651,162.48901205195077,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":12.080877662030373},null,{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F29<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F29<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":7.8000000000000111E-2},{"$f":"IF(Bilans!F29<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F29<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F29<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F29<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F29<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F29<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F29<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F29<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F29*BT29+BU29","v":3.1626250000000002},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY29","v":2.6776402807867687}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R30*Bilans!F30+S30","v":9.5577500000000004},0.24502265412725335,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.341865272484756},null,7.2158847275152445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC30*Bilans!F30+AD30","v":4.0383750000000003},3.885983490566038,189.86991158973771,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.962398151272811},null,{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":6.9999999999999923E-2},{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ30*Bilans!F30+AK30","v":9.5491250000000001},0.24524396449776875,2.341865272484756,null,7.2072597275152441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU30*Bilans!F30+AV30","v":3.2088749999999999},3.0877853773584905,150.86979603244362,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.830205176002913},null,{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB30*Bilans!F30+BC30","v":9.5577500000000004},0.24502265412725335,2.341865272484756,null,7.2158847275152445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W30<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W30<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W30<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W30<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W30<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM30*Bilans!F30+BN30","v":3.9098888888888887},3.7623459119496854,183.82895537413714,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.454089962980394},null,{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F30<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F30<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":7.8000000000000111E-2},{"$f":"IF(Bilans!F30<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F30<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F30<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F30<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F30<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F30<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F30<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F30<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F30*BT30+BU30","v":2.9650249999999998},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY30","v":2.8560879227066405}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R31*Bilans!F31+S31","v":9.3665000000000003},0.26590144373174768,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.4905658727134146},null,6.8759341272865857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC31*Bilans!F31+AD31","v":3.9002500000000002},3.7530707547169815,196.35407112839397,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":16.588738745640132},null,{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":6.9999999999999923E-2},{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ31*Bilans!F31+AK31","v":9.4747500000000002},0.26286349219909916,2.4905658727134146,null,6.9841841272865857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU31*Bilans!F31+AV31","v":3.1132499999999999},2.9957688679245282,156.73336630740911,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.782214178971472},null,{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB31*Bilans!F31+BC31","v":9.3665000000000003},0.26590144373174768,2.4905658727134146,null,6.8759341272865857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W31<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W31<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W31<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W31<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W31<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM31*Bilans!F31+BN31","v":3.806},3.6623773584905663,191.60915190427983,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.999534496238287},null,{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F31<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F31<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":7.8000000000000111E-2},{"$f":"IF(Bilans!F31<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F31<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F31<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F31<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F31<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F31<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F31<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F31<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F31*BT31+BU31","v":2.8821499999999998},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY31","v":2.9382135187354081}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R37*Bilans!F37+S37","v":8.9604166666666671},0.32982039237897026,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.955328140879065},null,6.0050885257876025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC37*Bilans!F37+AD37","v":3.5457407407407406},3.4119392033542977,215.38323920335429,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":22.016906475828222},null,{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ37*Bilans!F37+AK37","v":9.0958796296296303},0.32490844879390751,2.955328140879065,null,6.1405514887505657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU37*Bilans!F37+AV37","v":2.8729398148148144},2.7645269916142552,174.51447485746789,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":27.172947332158017},null,{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB37*Bilans!F37+BC37","v":8.9604166666666671},0.32982039237897026,2.955328140879065,null,6.0050885257876025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W37<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W37<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W37<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W37<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W37<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM37*Bilans!F37+BN37","v":3.5457407407407406},3.4119392033542977,215.38323920335429,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":22.016906475828222},null,{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F37<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F37<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F37<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F37<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F37<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F37<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F37<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F37<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F37<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F37<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F37*BT37+BU37","v":2.6646527777777775},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY37","v":3.178039616886057}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R44*Bilans!F44+S44","v":8.8816666666666677},0.34515385929039905,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.0655415269308945},null,5.8161251397357727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC44*Bilans!F44+AD44","v":3.4687407407407407},3.337844863731656,219.26091241642379,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.419406400590017},null,{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ44*Bilans!F44+AK44","v":8.9926296296296293},0.34089489428434872,3.0655415269308945,null,5.9270881026987343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU44*Bilans!F44+AV44","v":2.8213148148148144},2.7148501048218026,178.33678177348264,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":28.79361377153624},null,{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB44*Bilans!F44+BC44","v":8.8816666666666677},0.34515385929039905,3.0655415269308945,null,5.8161251397357727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W44<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W44<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W44<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W44<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W44<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM44*Bilans!F44+BN44","v":3.4687407407407407},3.337844863731656,219.26091241642379,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.419406400590017},null,{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F44<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F44<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F44<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F44<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F44<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F44<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F44<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F44<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F44<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F44<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F44*BT44+BU44","v":2.6168777777777774},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY44","v":3.2360594617508274}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R61*Bilans!F61+S61","v":8.776250000000001},0.36611033732426407,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":3.2130758479420729},null,5.5631741520579281,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC61*Bilans!F61+AD61","v":3.3656666666666668},3.2386603773584905,223.85715318361713,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":25.39727501769422},null,{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ61*Bilans!F61+AK61","v":8.8544166666666673},0.36287832037970574,3.2130758479420729,null,5.6413408187245944,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU61*Bilans!F61+AV61","v":2.7522083333333334},2.6483514150943397,183.0548249385642,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":31.058245451823051},null,{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB61*Bilans!F61+BC61","v":8.776250000000001},0.36611033732426407,3.2130758479420729,null,5.5631741520579281,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W61<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W61<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W61<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W61<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W61<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM61*Bilans!F61+BN61","v":3.3656666666666668},3.2386603773584905,223.85715318361713,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":25.39727501769422},null,{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F61<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F61<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F61<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F61<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F61<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F61<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F61<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F61<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F61<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F61<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F61*BT61+BU61","v":2.5529249999999997},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY61","v":3.3171252947200784}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R71*Bilans!F71+S71","v":9.4797499999999992},0.25343619734631179,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.4025117917936991},null,7.0772382082062997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC71*Bilans!F71+AD71","v":3.9820416666666665},3.8317759433962264,192.62543274942479,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.612065898499081},null,{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":6.9999999999999923E-2},{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ71*Bilans!F71+AK71","v":9.5187916666666652},0.25239671966000932,2.4025117917936991,null,7.1162798748729656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU71*Bilans!F71+AV71","v":3.1698749999999998},3.050257075471698,153.33805990727106,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.612097294236875},null,{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB71*Bilans!F71+BC71","v":9.4797499999999992},0.25343619734631179,2.4025117917936991,null,7.0772382082062997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W71<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W71<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W71<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W71<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W71<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM71*Bilans!F71+BN71","v":3.8675185185185184},3.7215744234800838,187.08554321071742,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":16.074363086536167},null,{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F71<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F71<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":7.8000000000000111E-2},{"$f":"IF(Bilans!F71<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F71<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F71<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F71<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F71<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F71<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F71<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F71<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F71*BT71+BU71","v":2.931225},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY71","v":2.889021515927046}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R77*Bilans!F77+S77","v":9.2629999999999999},0.2775600927042548,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.5710391387195122},null,6.6919608612804877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC77*Bilans!F77+AD77","v":3.8254999999999999},3.6811415094339623,199.47980142107687,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.517852408899202},null,{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":6.9999999999999923E-2},{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ77*Bilans!F77+AK77","v":9.4344999999999999},0.27251461537119215,2.5710391387195122,null,6.8634608612804877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU77*Bilans!F77+AV77","v":3.0614999999999997},2.9459716981132074,159.64120037919926,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":21.889447783845796},null,{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB77*Bilans!F77+BC77","v":9.2629999999999999},0.2775600927042548,2.5710391387195122,null,6.6919608612804877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W77<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W77<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W77<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W77<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W77<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM77*Bilans!F77+BN77","v":3.7497777777777777},3.6082767295597482,195.53128388034975,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":17.871604228760077},null,{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F77<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F77<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":7.8000000000000111E-2},{"$f":"IF(Bilans!F77<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F77<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F77<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F77<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F77<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F77<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F77<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F77<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F77*BT77+BU77","v":2.8372999999999999},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY77","v":2.9846586871403291}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R94*Bilans!F94+S94","v":9.0350000000000001},0.31554467636022515,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.8509461509146341},null,6.184053849085366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC94*Bilans!F94+AD94","v":3.6186666666666665},3.4821132075471697,211.36053479613437,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":20.74364577529342},null,{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ94*Bilans!F94+AK94","v":9.1936666666666671},0.31009892508407605,2.8509461509146341,null,6.342720515752033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU94*Bilans!F94+AV94","v":2.9218333333333328},2.8115754716981129,170.65961383156926,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":25.690835495588999},null,{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB94*Bilans!F94+BC94","v":9.0350000000000001},0.31554467636022515,2.8509461509146341,null,6.184053849085366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W94<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W94<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W94<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W94<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W94<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM94*Bilans!F94+BN94","v":3.6186666666666665},3.4821132075471697,211.36053479613437,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":20.74364577529342},null,{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F94<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F94<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F94<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F94<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F94<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F94<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F94<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F94<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F94<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F94<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F94*BT94+BU94","v":2.7098999999999998},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY94","v":3.1249758636935887}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"R104*Bilans!F104+S104","v":10.693624999999999},0.13196408672793145,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":1.4111744569359759},null,9.282450543064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":7.3000000000000037E-2},{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.4099999999999993},{"$f":"AC104*Bilans!F104+AD104","v":5.1865375},4.9908191037735854,135.83451491092964,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.4895329212713762},null,{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"AJ104*Bilans!F104+AK104","v":10.693624999999999},0.13196408672793145,1.4111744569359759,null,9.282450543064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":7.3000000000000037E-2},{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.4099999999999993},{"$f":"AU104*Bilans!F104+AV104","v":5.1865375},4.9908191037735854,135.83451491092964,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.4895329212713762},null,{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"BB104*Bilans!F104+BC104","v":10.693624999999999},0.13196408672793145,1.4111744569359759,null,9.282450543064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W104<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W104<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W104<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W104<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W104<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.4099999999999993},{"$f":"BM104*Bilans!F104+BN104","v":5.4501111111111102},5.2444465408805021,142.73746193649333,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.175691681778698},null,{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F104<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F104<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F104<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F104<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F104<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F104<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F104<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F104<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F104<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F104<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F104*BT104+BU104","v":3.6021374999999995},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY104","v":2.350929716875954}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F116<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F116<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F116<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F116<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F116<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F116<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F116<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F116<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F116<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F116<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F116<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F116<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F116<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F116<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F116<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F116*BT116+BU116","v":3.5853958333333331},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY116","v":2.3619071607918483}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F119<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F119<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F119<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F119<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F119<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F119<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F119<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F119<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F119<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F119<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F119<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F119<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F119<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F119<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F119<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F119*BT119+BU119","v":3.717108333333333},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY119","v":2.2782150353495902}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F136<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F136<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F136<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F136<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F136<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F136<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F136<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F136<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F136<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F136<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F136<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F136<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F136<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F136<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F136<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F136*BT136+BU136","v":3.789883333333333},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY136","v":2.2344677522236629}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F142<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F142<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F142<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F142<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F142<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F142<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F142<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F142<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F142<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F142<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F142<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F142<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F142<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F142<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F142<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F142*BT142+BU142","v":3.7242833333333332},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY142","v":2.2738259512183348}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F152<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F152<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F152<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F152<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F152<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F152<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F152<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F152<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F152<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F152<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F152<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F152<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F152<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F152<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F152<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F152*BT152+BU152","v":3.8450624999999996},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY152","v":2.2024016756615157}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F169<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F169<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F169<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F169<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F169<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F169<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F169<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F169<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F169<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F169<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F169<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F169<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F169<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F169<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F169<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F169*BT169+BU169","v":3.9127124999999996},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY169","v":2.1643226005036804}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F175<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F175<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F175<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F175<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F175<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F175<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F175<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F175<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F175<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F175<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F175<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F175<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F175<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F175<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F175<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F175*BT175+BU175","v":3.7823666666666664},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY175","v":2.2389082919045191}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F185<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F185<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F185<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F185<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F185<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F185<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F185<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F185<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F185<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F185<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F185<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F185<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F185<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F185<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F185<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F185*BT185+BU185","v":3.9815583333333331},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY185","v":2.1268989134547209}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F201<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F201<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F201<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F201<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F201<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F201<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F201<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F201<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F201<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F201<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F201<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F201<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F201<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F201<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F201<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F201*BT201+BU201","v":3.9369708333333331},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY201","v":2.1509867488282359}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F211<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F211<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F211<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F211<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F211<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F211<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F211<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":8.0600000000000005E-2},{"$f":"IF(Bilans!F211<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F211<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F211<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F211<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F211<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F211<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F211<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F211<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.3739999999999997},{"$f":"Bilans!F211*BT211+BU211","v":4.1273858333333333},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY211","v":2.051751989026934}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F217<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F217<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F217<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F217<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F217<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F217<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F217<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F217<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F217<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F217<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F217<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F217<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F217<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F217<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F217<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F217*BT217+BU217","v":3.8474541666666662},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY217","v":2.201032611743893}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F234<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F234<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F234<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F234<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F234<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F234<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F234<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":8.0600000000000005E-2},{"$f":"IF(Bilans!F234<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F234<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F234<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F234<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F234<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F234<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F234<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F234<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.3739999999999997},{"$f":"Bilans!F234*BT234+BU234","v":4.3443341666666662},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY234","v":1.9492911383290052}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F244<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F244<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F244<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F244<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F244<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F244<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F244<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F244<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F244<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F244<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F244<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F244<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F244<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F244<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F244<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F244*BT244+BU244","v":3.7372666666666663},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY244","v":2.2659266379234171}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"R250*Bilans!F250+S250","v":10.679833333333333},0.11406125998624414,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":1.2181552464430896},null,9.4616780868902435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":7.3000000000000037E-2},{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.4099999999999993},{"$f":"AC250*Bilans!F250+AD250","v":5.2872166666666667},5.0876990566037739,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"AJ250*Bilans!F250+AK250","v":10.679833333333333},0.11406125998624414,1.2181552464430896,null,{"$f":"AL250-AN250","v":9.4616780868902435},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":7.3000000000000037E-2},{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.4099999999999993},{"$f":"AU250*Bilans!F250+AV250","v":5.2872166666666667},5.0876990566037739,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"BB250*Bilans!F250+BC250","v":10.679833333333333},0.11406125998624414,1.2181552464430896,null,{"$f":"BD250-BF250","v":9.4616780868902435},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W250<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W250<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W250<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W250<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W250<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.4099999999999993},{"$f":"BM250*Bilans!F250+BN250","v":5.5849629629629618},5.3742096436058686,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F250<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F250<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F250<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F250<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F250<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F250<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F250<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F250<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F250<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F250<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F250*BT250+BU250","v":3.6586833333333328},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY250","v":2.3145955310944983}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W260<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W260<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W260<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W260<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W260<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.850851851851852},1.7810083857442349,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F260<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F260<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F260<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F260<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F260<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F260<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F260<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F260<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F260<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F260<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F260*BT260+BU260","v":3.9420958333333331},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY260","v":2.1481903157749014}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"R277*Bilans!F277+S277","v":10.655041666666666},8.1762906847029707E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":0.87118717924288669},null,9.7838544874237794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":7.3000000000000037E-2},{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.4099999999999993},{"$f":"AC277*Bilans!F277+AD277","v":5.4681958333333327},5.2618488207547163,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"AJ277*Bilans!F277+AK277","v":10.655041666666666},8.1762906847029707E-2,0.87118717924288669,null,9.7838544874237794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":7.3000000000000037E-2},{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.4099999999999993},{"$f":"AU277*Bilans!F277+AV277","v":5.4681958333333327},5.2618488207547163,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"BB277*Bilans!F277+BC277","v":10.655041666666666},8.1762906847029707E-2,0.87118717924288669,null,9.7838544874237794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W277<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W277<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W277<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W277<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W277<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.4099999999999993},{"$f":"BM277*Bilans!F277+BN277","v":5.8273703703703692},5.6074696016771481,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F277<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F277<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F277<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F277<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F277<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F277<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F277<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F277<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F277<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F277<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F277*BT277+BU277","v":3.7603291666666663},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY277","v":2.25202946808245}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"R286*Bilans!F286+S286","v":10.67675},0.11005248932459236,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":1.1750029153963415},null,9.5017470846036591,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":7.3000000000000037E-2},{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.4099999999999993},{"$f":"AC286*Bilans!F286+AD286","v":5.3097250000000003},5.1093580188679244,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"AJ286*Bilans!F286+AK286","v":10.67675},0.11005248932459236,1.1750029153963415,null,9.5017470846036591,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":7.3000000000000037E-2},{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.4099999999999993},{"$f":"AU286*Bilans!F286+AV286","v":5.3097250000000003},5.1093580188679244,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":10.799999999999999},{"$f":"BB286*Bilans!F286+BC286","v":10.67675},0.11005248932459236,1.1750029153963415,null,9.5017470846036591,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W286<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W286<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W286<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W286<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W286<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":4.4099999999999993},{"$f":"BM286*Bilans!F286+BN286","v":5.6151111111111103},5.403220125786163,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F286<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F286<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":4.1000000000000016E-2},{"$f":"IF(Bilans!F286<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F286<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F286<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F286<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F286<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F286<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F286<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F286<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":3.1659999999999995},{"$f":"Bilans!F286*BT286+BU286","v":3.6713249999999995},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY286","v":2.3066255624395162}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.7000000000000011},{"$f":"R292*Bilans!F292+S292","v":10.495000000000001},0.15663145886833449,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":1.6438471608231706},null,8.8511528391768302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.23666666666666666},{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.773333333333333},{"$f":"AC292*Bilans!F292+AD292","v":4.8974166666666665},4.7126084905660379,153.76161053014269,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.2389555137124315},null,{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.24666666666666673},{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.0333333333333332},{"$f":"AJ292*Bilans!F292+AK292","v":10.247166666666669},0.16041967641362689,1.6438471608231706,null,8.6033195058434977,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.5},{"$f":"AU292*Bilans!F292+AV292","v":3.7565},3.614745283018868,117.94085112011047,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.741274603695059},null,{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.7000000000000011},{"$f":"BB292*Bilans!F292+BC292","v":10.495000000000001},0.15663145886833449,1.6438471608231706,null,8.8511528391768302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W292<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W292<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W292<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W292<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W292<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.773333333333333},{"$f":"BM292*Bilans!F292+BN292","v":3.6508888888888889},3.5131194968553459,114.6250347132996,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":11.051992891807913},null,{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F292<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F292<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.12533333333333316},{"$f":"IF(Bilans!F292<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F292<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F292<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F292<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F292<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F292<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F292<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F292<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.322666666666668},{"$f":"Bilans!F292*BT292+BU292","v":3.4475333333333333},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY292","v":2.4563568424834923}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.7000000000000011},{"$f":"R309*Bilans!F309+S309","v":10.19},0.18226459839273323,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":1.8572762576219515},null,8.3327237423780485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.23666666666666666},{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.773333333333333},{"$f":"AC309*Bilans!F309+AD309","v":4.5364999999999993},4.3653113207547163,164.09652432949838,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.247452183240009},null,{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.24666666666666673},{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.0333333333333332},{"$f":"AJ309*Bilans!F309+AK309","v":9.8710000000000004},0.18815482297861932,1.8572762576219515,null,8.0137237423780494,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.5},{"$f":"AU309*Bilans!F309+AV309","v":3.5429999999999997},3.4093018867924525,128.15915038011966,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.120961566262576},null,{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.7000000000000011},{"$f":"BB309*Bilans!F309+BC309","v":10.19},0.18226459839273323,1.8572762576219515,null,8.3327237423780485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W309<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W309<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W309<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W309<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W309<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.773333333333333},{"$f":"BM309*Bilans!F309+BN309","v":3.5017777777777774},3.3696352201257858,126.66803974597332,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":13.275418881311548},null,{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F309<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F309<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.12533333333333316},{"$f":"IF(Bilans!F309<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F309<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F309<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F309<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F309<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F309<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F309<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F309<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.322666666666668},{"$f":"Bilans!F309*BT309+BU309","v":3.2564000000000002},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY309","v":2.6005319042572332}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.7000000000000011},{"$f":"R315*Bilans!F315+S315","v":10.69},0.14100958768737598,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":1.5073924923780493},null,9.1826075076219507,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.23666666666666666},{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.773333333333333},{"$f":"AC315*Bilans!F315+AD315","v":5.1281666666666652},4.9346509433962247,145.34737531891395,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.102991243166036},null,{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.24666666666666673},{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.0333333333333332},{"$f":"AJ315*Bilans!F315+AK315","v":10.487666666666666},0.14373001548276224,1.5073924923780493,null,8.980274174288617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.5},{"$f":"AU315*Bilans!F315+AV315","v":3.8929999999999998},3.7460943396226414,110.33910730602857,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.3566203254120932},null,{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.7000000000000011},{"$f":"BB315*Bilans!F315+BC315","v":10.69},0.14100958768737598,1.5073924923780493,null,9.1826075076219507,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W315<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W315<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W315<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W315<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W315<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.773333333333333},{"$f":"BM315*Bilans!F315+BN315","v":3.7462222222222215},3.604855345911949,106.17899197791074,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":9.7232146856526143},null,{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F315<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F315<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":0.12533333333333316},{"$f":"IF(Bilans!F315<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F315<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F315<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F315<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F315<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F315<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F315<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F315<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.322666666666668},{"$f":"Bilans!F315*BT315+BU315","v":3.5697333333333328},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY315","v":2.3722702236460025}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R325*Bilans!F325+S325","v":9.7122500000000009},0.2287563142510077,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.2217385130843499},null,7.4905114869156506,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC325*Bilans!F325+AD325","v":4.1499583333333332},3.9933561320754718,183.96047595237005,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.727624790042221},null,{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":6.9999999999999923E-2},{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ325*Bilans!F325+AK325","v":9.6092083333333331},0.23120931881322343,2.2217385130843499,null,7.3874698202489828,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU325*Bilans!F325+AV325","v":3.2861249999999997},3.1621202830188677,145.66823820455596,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.336245850145374},null,{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB325*Bilans!F325+BC325","v":9.7122500000000009},0.2287563142510077,2.2217385130843499,null,7.4905114869156506,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W325<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W325<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W325<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W325<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W325<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM325*Bilans!F325+BN325","v":3.9938148148148147},3.8431048218029349,177.03890381203666,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.264324595869001},null,{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F325<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F325<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":7.8000000000000111E-2},{"$f":"IF(Bilans!F325<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F325<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F325<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F325<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F325<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F325<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F325<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F325<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F325*BT325+BU325","v":3.0319750000000001},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY325","v":2.7930217409521036}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R342*Bilans!F342+S342","v":9.1366666666666667},0.29646042536104861,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.708660086382114},null,6.4280065802845527,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC342*Bilans!F342+AD342","v":3.7180740740740741},3.5777693920335429,205.32835993414122,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":19.08847400865131},null,{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ342*Bilans!F342+AK342","v":9.3269629629629627},0.29041179826038838,2.708660086382114,null,6.6183028765808487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU342*Bilans!F342+AV342","v":2.9884814814814811},2.8757085953878403,165.0370565677762,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":23.74863647808856},null,{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB342*Bilans!F342+BC342","v":9.1366666666666667},0.29646042536104861,2.708660086382114,null,6.4280065802845527,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W342<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W342<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W342<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W342<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W342<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM342*Bilans!F342+BN342","v":3.7180740740740741},3.5777693920335429,205.32835993414122,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":19.08847400865131},null,{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F342<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F342<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F342<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F342<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F342<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F342<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F342<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F342<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F342<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F342<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F342*BT342+BU342","v":2.7715777777777775},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY342","v":3.0554336814654031}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R352*Bilans!F352+S352","v":8.9629166666666666},0.3293380283456791,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.9518293032266261},null,6.0110873634400406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC352*Bilans!F352+AD352","v":3.5481851851851851},3.4142914046121593,215.25391832837349,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":21.973379563989479},null,{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ352*Bilans!F352+AK352","v":9.0991574074074073},0.32440688418288183,2.9518293032266261,null,6.1473281041807812,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU352*Bilans!F352+AV352","v":2.8745787037037034},2.7661040356394127,174.38896146093469,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":27.122450930616324},null,{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB352*Bilans!F352+BC352","v":8.9629166666666666},0.3293380283456791,2.9518293032266261,null,6.0110873634400406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W352<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W352<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W352<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W352<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W352<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM352*Bilans!F352+BN352","v":3.5481851851851851},3.4142914046121593,215.25391832837349,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":21.973379563989479},null,{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F352<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F352<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F352<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F352<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F352<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F352<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F352<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F352<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F352<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F352<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F352*BT352+BU352","v":2.6661694444444439},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY352","v":3.1762317697657925}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R358*Bilans!F358+S358","v":9.1579166666666669},0.2925250429595212,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.6789199663363821},null,6.4789967003302849,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC358*Bilans!F358+AD358","v":3.7388518518518516},3.5977631027253669,203.98755190407527,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":18.753636777228007},null,{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ358*Bilans!F358+AK358","v":9.3548240740740738},0.28636775476737519,2.6789199663363821,null,6.6759041077376917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU358*Bilans!F358+AV358","v":3.0024120370370366},2.8891134696016767,163.80822389075522,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":23.353579964558008},null,{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB358*Bilans!F358+BC358","v":9.1579166666666669},0.2925250429595212,2.6789199663363821,null,6.4789967003302849,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W358<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W358<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W358<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W358<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W358<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM358*Bilans!F358+BN358","v":3.7388518518518516},3.5977631027253669,203.98755190407527,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":18.753636777228007},null,{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F358<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F358<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F358<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F358<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F358<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F358<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F358<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F358<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F358<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F358<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F358*BT358+BU358","v":2.784469444444444},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY358","v":3.0412874919203365}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R369*Bilans!F369+S369","v":9.2127499999999998},0.28331491601368558,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.6101094925050816},null,6.6026405074949182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC369*Bilans!F369+AD369","v":3.7892083333333333},3.6462193396226414,200.90028249631851,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.982162930079838},null,{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":6.9999999999999923E-2},{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ369*Bilans!F369+AK369","v":9.4149583333333329},0.27723006306507803,2.6101094925050816,null,6.8048488408282513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU369*Bilans!F369+AV369","v":3.0363749999999996},2.9217948113207544,160.98576314703178,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":22.440627928373893},null,{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB369*Bilans!F369+BC369","v":9.2127499999999998},0.28331491601368558,2.6101094925050816,null,6.6026405074949182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W369<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W369<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W369<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W369<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W369<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM369*Bilans!F369+BN369","v":3.7224814814814815},3.5820104821802934,197.36248720826308,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":18.304499824912089},null,{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F369<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F369<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":7.8000000000000111E-2},{"$f":"IF(Bilans!F369<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F369<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F369<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F369<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F369<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F369<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F369<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F369<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F369*BT369+BU369","v":2.8155249999999996},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY369","v":3.0077417508362587}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"R370*Bilans!F370+S370","v":9.08},0.30704483184699688,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.7879670731707318},null,6.2920329268292683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"AC370*Bilans!F370+AD370","v":3.6626666666666665},3.5244528301886793,208.76864241509435,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.999946016496931},null,{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.13111111111111107},{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.1477777777777778},{"$f":"AJ370*Bilans!F370+AK370","v":9.2526666666666664},0.30131498016831887,2.7879670731707318,null,6.4646995934959346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":6.5555555555555534E-2},{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8988888888888886},{"$f":"AU370*Bilans!F370+AV370","v":2.9513333333333329},2.8399622641509432,168.22329449792912,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":24.820353154423799},null,{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":9.9999999999999839E-2},{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9},{"$f":"BB370*Bilans!F370+BC370","v":9.08},0.30704483184699688,2.7879670731707318,null,6.2920329268292683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W370<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W370<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W370<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W370<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W370<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.5844444444444443},{"$f":"BM370*Bilans!F370+BN370","v":3.6626666666666665},3.5244528301886793,208.76864241509435,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.999946016496931},null,{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F370<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F370<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":6.0666666666666598E-2},{"$f":"IF(Bilans!F370<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F370<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F370<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F370<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F370<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F370<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F370<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F370<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6886666666666663},{"$f":"Bilans!F370*BT370+BU370","v":2.7371999999999996},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY370","v":3.0938083052108931}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$5,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$5,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$6,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$6,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"R371*Bilans!F371+S371","v":9.3027499999999996},0.27305181150265256,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWO-A10'!$C$39+'AWO-A10'!$C$40)","v":2.5401327394563009},null,6.7626172605436992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$10,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$10,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":0.12999999999999998},{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$11,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$11,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"AC371*Bilans!F371+AD371","v":3.8542083333333332},3.7087665094339624,198.31118265278417,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.156756232826488},null,{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$27,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$27,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$16,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$16,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$16,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":6.9999999999999923E-2},{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$28,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$28,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$17,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$17,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$17,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":9.27},{"$f":"AJ371*Bilans!F371+AK371","v":9.449958333333333},0.26879830046407271,2.5401327394563009,null,6.9098255938770325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$21,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$21,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$21,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.0000000000000038E-2},{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$22,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$22,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$22,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":2.8499999999999996},{"$f":"AU371*Bilans!F371+AV371","v":3.0813749999999995},2.9650966981132072,158.54646858651631,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.459807016519722},null,{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$16,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$16,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$5,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$5,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$5,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$17,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$17,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$6,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$6,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$6,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$6,0))))))","v":8.84},{"$f":"BB371*Bilans!F371+BC371","v":9.3027499999999996},0.27305181150265256,2.5401327394563009,null,6.7626172605436992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWO-A10'!$O$3,'AWO-A10'!$N$21,IF(Bilans!W371<='AWO-A10'!$P$3,'AWO-A10'!$O$21,IF(Bilans!W371<='AWO-A10'!$Q$3,'AWO-A10'!$P$10,IF(Bilans!W371<='AWO-A10'!$R$3,'AWO-A10'!$Q$10,IF(Bilans!W371<='AWO-A10'!$S$3,'AWO-A10'!$R$10,IF(Bilans!W371<='AWO-A10'!$U$3,'AWO-A10'!$S$10,0))))))","v":9.7777777777777769E-2},{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$22,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$22,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$11,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$11,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$11,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$11,0))))))","v":3.52},{"$f":"BM371*Bilans!F371+BN371","v":3.7713703703703705},3.6290545073375262,194.04890802127116,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.533603531767294},null,{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$32,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$32,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$32,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$32,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$32,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$32,IF(Bilans!F371<='AWO-A10'!$V$3,'AWO-A10'!$S$32,IF(Bilans!F371<='AWO-A10'!$W$3,'AWO-A10'!$V$32,'AWO-A10'!$V$32))))))))","v":7.8000000000000111E-2},{"$f":"IF(Bilans!F371<='AWO-A10'!$O$3,'AWO-A10'!$N$33,IF(Bilans!F371<='AWO-A10'!$P$3,'AWO-A10'!$O$33,IF(Bilans!F371<='AWO-A10'!$Q$3,'AWO-A10'!$P$33,IF(Bilans!F371<='AWO-A10'!$R$3,'AWO-A10'!$Q$33,IF(Bilans!F371<='AWO-A10'!$S$3,'AWO-A10'!$R$33,IF(Bilans!F371<='AWO-A10'!$U$3,'AWO-A10'!$S$33,IF(Bilans!F371<='AWO-A10'!$V$3,'AWO-A10'!$S$33,IF(Bilans!F371<='AWO-A10'!$W$3,'AWO-A10'!$V$33,'AWO-A10'!$V$33))))))))","v":2.6539999999999995},{"$f":"Bilans!F371*BT371+BU371","v":2.8545249999999998},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A10'!BY371","v":2.9666484241767916}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.8658955171437825},{"$f":"SUM(AF7:AF372)/229","v":3.7335720970730759},{"$f":"SUM(AG7:AG372)/Z373","v":3.5768263153353206},{"$f":"SUM(AH7:AH372)","v":3700.6941776198487},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.2748289815549971},{"$f":"SUM(AX7:AX372)/229","v":3.1600962492943219},{"$f":"SUM(AY7:AY372)/AR373","v":2.9157718253701925},{"$f":"SUM(AZ7:AZ372)","v":4576.6717783116765},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10848.350876097564},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7757083907488287},{"$f":"SUM(BP7:BP372)/229","v":3.6455612840747147},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.373032400835986},{"$f":"SUM(BR7:BR372)","v":4037.1514145973165},null,null,null,null,null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":975.24589697580768},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.2984893994227127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWO-A12","index":64,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4746.1452098398941},null,null,"COP",{"$f":"K13","v":3.476160399399717},{"$f":"L13","v":2.9772400665715675},{"$f":"M13","v":3.2855665353833743},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99922168097604147},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99922168097604147},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99922168097604147},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.476160399399717},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.7831902395852914E-4},{"$f":"1-L3","v":7.7831902395852914E-4},{"$f":"1-M3","v":7.7831902395852914E-4}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99922168097604147},null,null,"COP-Inst",{"$f":"K14","v":3.4769393246760365},{"$f":"L14","v":2.9780189918478865},{"$f":"M14","v":3.2863454606596934}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.7831902395852914E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.4769393246760365},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"R7*Bilans!F7+S7","v":10.407500000000001},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.24692508859015447},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":7.8376271404979683},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC7*Bilans!F7+AD7","v":3.7537166666666666},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.6120669811320756},{"$f":"AF7*Z7","v":195.63871001435805},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.84391565086224},null,{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9600000000000009},{"$f":"AJ7*Bilans!F7+AK7","v":10.478833333333334},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.24524417726229375},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":7.9089604738313017},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.3999999999999991E-2},{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.8519999999999999},{"$f":"AU7*Bilans!F7+AV7","v":3.0500999999999996},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.9350018867924526},{"$f":"AX7*AR7","v":158.96714707151403},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":21.960264770740558},null,{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"BB7*Bilans!F7+BC7","v":10.407500000000001},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.24692508859015447},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":7.8376271404979683},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W7<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W7<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W7<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W7<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W7<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM7*Bilans!F7+BN7","v":3.6913518518518513},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.5520555555555551},{"$f":"BP7*BJ7","v":192.38833898102979},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":18.145385827588669},null,{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F7<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F7<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F7<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F7<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F7<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F7<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F7<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F7<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F7<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F7<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F7*BT7+BU7","v":2.8343733333333332},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY7","v":2.987740532777353}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R8*Bilans!F8+S8","v":9.86962962962963},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.30469507761759451},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":6.8624020635727199},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC8*Bilans!F8+AD8","v":3.44562962962963},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.3156058700209647},{"$f":"AF8*Z8","v":213.30376198885313},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":23.089773715417092},null,{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ8*Bilans!F8+AK8","v":9.9388888888888882},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.3025718065345131},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":6.9316613228319781},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU8*Bilans!F8+AV8","v":2.8263333333333334},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.719679245283019},{"$f":"AX8*AR8","v":174.96585455683388},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":28.149124350259896},null,{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB8*Bilans!F8+BC8","v":9.86962962962963},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.30469507761759451},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":6.8624020635727199},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W8<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W8<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W8<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W8<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W8<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM8*Bilans!F8+BN8","v":3.44562962962963},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.3156058700209647},{"$f":"BP8*BJ8","v":213.30376198885313},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":23.089773715417092},null,{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F8<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F8<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F8<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F8<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F8<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F8<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F8<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F8<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F8<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F8<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F8*BT8+BU8","v":2.6364666666666663},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY8","v":3.2120156116860659}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":3091.5846729364762},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R9*Bilans!F9+S9","v":9.7464814814814815},0.31991279085091273,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.1180240917174795},null,6.6284573897640016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC9*Bilans!F9+AD9","v":3.3699814814814819},3.2428123689727468,216.97610105005884,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":24.553602488842522},null,{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ9*Bilans!F9+AK9","v":9.8069444444444436},0.31794042572391806,3.1180240917174795,null,6.6889203527269636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU9*Bilans!F9+AV9","v":2.7709166666666665},2.6663537735849054,178.40534079245282,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":29.862026053131725},null,{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB9*Bilans!F9+BC9","v":9.7464814814814815},0.31991279085091273,3.1180240917174795,null,6.6284573897640016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W9<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W9<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W9<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W9<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W9<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM9*Bilans!F9+BN9","v":3.3699814814814819},3.2428123689727468,216.97610105005884,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":24.553602488842522},null,{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F9<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F9<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F9<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F9<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F9<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F9<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F9<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F9<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F9<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F9<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F9*BT9+BU9","v":2.5873833333333329},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY9","v":3.272948381449698}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R10*Bilans!F10+S10","v":8.9589814814814819},0.42711760530434928,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.826538716336382},null,5.1324427651451003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC10*Bilans!F10+AD10","v":2.8862314814814818},2.8862314814814818,240.67256544083114,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":34.380424119028191},null,{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ10*Bilans!F10+AK10","v":8.9631944444444436},0.42691684756522746,3.826538716336382,null,5.136655728108062,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU10*Bilans!F10+AV10","v":2.4165416666666668},2.4165416666666668,201.50680433739842,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":41.062756669079185},null,{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB10*Bilans!F10+BC10","v":8.9589814814814819},0.42711760530434928,3.826538716336382,null,5.1324427651451003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W10<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W10<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W10<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W10<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W10<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM10*Bilans!F10+BN10","v":2.8862314814814818},2.8862314814814818,240.67256544083114,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":34.380424119028191},null,{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F10<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F10<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F10<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F10<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F10<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F10<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F10<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F10<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F10<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F10<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F10*BT10+BU10","v":2.273508333333333},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY10","v":3.7248036300826945}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.5089936145250351},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R11*Bilans!F11+S11","v":9.0659259259259262},0.41146604454672087,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.7303206808943088},null,5.3356052450316174,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC11*Bilans!F11+AD11","v":2.9519259259259263},2.9519259259259263,239.54547697199646,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":32.713275096074341},null,{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ11*Bilans!F11+AK11","v":9.0777777777777775},0.41092883877660685,3.7303206808943088,null,5.3474570968834687,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU11*Bilans!F11+AV11","v":2.4646666666666666},2.4646666666666666,200.00493476422767,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":39.180618695448523},null,{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB11*Bilans!F11+BC11","v":9.0659259259259262},0.41146604454672087,3.7303206808943088,null,5.3356052450316174,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W11<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W11<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W11<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W11<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W11<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM11*Bilans!F11+BN11","v":2.9519259259259263},2.9519259259259263,239.54547697199646,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":32.713275096074341},null,{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F11<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F11<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F11<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F11<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F11<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F11<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F11<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F11<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F11<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F11<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F11*BT11+BU11","v":2.3161333333333332},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY11","v":3.6562541418268619}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R12*Bilans!F12+S12","v":8.9187962962962963},0.43309581738987701,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.8626933720782524},null,5.0561029242180435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC12*Bilans!F12+AD12","v":2.8615462962962965},2.8615462962962965,241.02008804245713,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":35.026653718390136},null,{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ12*Bilans!F12+AK12","v":8.9201388888888893},0.43303063104653039,3.8626933720782524,null,5.0574455168106365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU12*Bilans!F12+AV12","v":2.3984583333333331},2.3984583333333331,202.01547653252032,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":41.789506962255153},null,{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB12*Bilans!F12+BC12","v":8.9187962962962963},0.43309581738987701,3.8626933720782524,null,5.0561029242180435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W12<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W12<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W12<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W12<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W12<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM12*Bilans!F12+BN12","v":2.8615462962962965},2.8615462962962965,241.02008804245713,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":35.026653718390136},null,{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F12<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F12<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F12<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F12<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F12<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F12<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F12<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F12<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F12<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F12<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F12*BT12+BU12","v":2.2574916666666662},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY12","v":3.7512307212754235}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3752.3301631828472},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.476160399399717},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9772400665715675},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.2855665353833743},null,null,null,null,{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R13*Bilans!F13+S13","v":8.9712962962962965},0.42529629361873783,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.8154590637703252},null,5.1558372325259718,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC13*Bilans!F13+AD13","v":2.8937962962962969},2.8937962962962969,240.55775709123765,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":34.184593057603053},null,{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ13*Bilans!F13+AK13","v":8.9763888888888879},0.42505500942513297,3.8154590637703252,null,5.1609298251185631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU13*Bilans!F13+AV13","v":2.4220833333333331},2.4220833333333331,201.34483373983741,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":40.842215219881432},null,{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB13*Bilans!F13+BC13","v":8.9712962962962965},0.42529629361873783,3.8154590637703252,null,5.1558372325259718,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W13<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W13<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W13<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W13<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W13<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM13*Bilans!F13+BN13","v":2.8937962962962969},2.8937962962962969,240.55775709123765,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":34.184593057603053},null,{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F13<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F13<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F13<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F13<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F13<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F13<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F13<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F13<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F13<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F13<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F13*BT13+BU13","v":2.2784166666666663},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY13","v":3.7167793832076033}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.4769393246760365},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9780189918478865},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.2863454606596934},null,null,null,null,{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R14*Bilans!F14+S14","v":9.4198148148148153},0.36220738110013823,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.4119264545223578},null,6.0078883602924575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC14*Bilans!F14+AD14","v":3.1693148148148151},3.0497180293501049,224.90019155719182,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":28.77513781300846},null,{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ14*Bilans!F14+AK14","v":9.4569444444444439},0.36078529112293989,3.4119264545223578,null,6.0450179899220862,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU14*Bilans!F14+AV14","v":2.6239166666666667},2.5249009433962266,186.19777316060748,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":34.756237394139433},null,{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB14*Bilans!F14+BC14","v":9.4198148148148153},0.36220738110013823,3.4119264545223578,null,6.0078883602924575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W14<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W14<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W14<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W14<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W14<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM14*Bilans!F14+BN14","v":3.1693148148148151},3.0497180293501049,224.90019155719182,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":28.77513781300846},null,{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F14<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F14<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F14<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F14<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F14<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F14<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F14<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F14<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F14<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F14<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F14*BT14+BU14","v":2.4571833333333331},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY14","v":3.4463737313142784}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8910971061500739},null,null,null,null,{"$f":"F11","v":3.5089936145250351},{"$f":"F15","v":2.8910971061500739},{"$f":"F28","v":3.2729493498509097},null,null,null,null,{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R15*Bilans!F15+S15","v":9.0549074074074074},0.41306154618247903,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.7402340542428862},null,5.3146733531645207,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC15*Bilans!F15+AD15","v":2.9451574074074078},2.9451574074074078,239.6751858202349,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":32.881605299284409},null,{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ15*Bilans!F15+AK15","v":9.0659722222222214},0.41255741387282702,3.7402340542428862,null,5.3257381679793347,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU15*Bilans!F15+AV15","v":2.4597083333333334},2.4597083333333334,200.16962433739837,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":39.371132789308007},null,{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB15*Bilans!F15+BC15","v":9.0549074074074074},0.41306154618247903,3.7402340542428862,null,5.3146733531645207,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W15<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W15<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W15<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W15<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W15<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM15*Bilans!F15+BN15","v":2.9451574074074078},2.9451574074074078,239.6751858202349,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":32.881605299284409},null,{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F15<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F15<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F15<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F15<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F15<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F15<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F15<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F15<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F15<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F15<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F15*BT15+BU15","v":2.3117416666666664},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY15","v":3.6632000085173546}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.3384760391246067},{"$f":"F19","v":3.3384760391246067},{"$f":"F19","v":3.3384760391246067},null,null,null,null,{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R16*Bilans!F16+S16","v":9.924074074074074},0.29808764191421772,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.9582438389227641},null,6.9658302351513104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC16*Bilans!F16+AD16","v":3.4790740740740742},3.3477882599580715,211.56062122002359,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.462900370910347},null,{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ16*Bilans!F16+AK16","v":9.9972222222222218},0.29590658016454435,2.9582438389227641,null,7.0389783832994581,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU16*Bilans!F16+AV16","v":2.8508333333333331},2.7432547169811321,173.3576400368155,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":27.413070204832426},null,{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB16*Bilans!F16+BC16","v":9.924074074074074},0.29808764191421772,2.9582438389227641,null,6.9658302351513104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W16<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W16<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W16<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W16<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W16<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM16*Bilans!F16+BN16","v":3.4790740740740742},3.3477882599580715,211.56062122002359,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.462900370910347},null,{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F16<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F16<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F16<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F16<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F16<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F16<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F16<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F16<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F16<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F16<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F16*BT16+BU16","v":2.6581666666666663},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY16","v":3.1857942540685644}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":774.89750229400943},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R17*Bilans!F17+S17","v":9.8398148148148152},0.3083444196013605,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.0340519880589429},null,6.8057628267558723,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC17*Bilans!F17+AD17","v":3.4273148148148151},3.2979821802935012,214.22726980109428,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":23.438245826510677},null,{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ17*Bilans!F17+AK17","v":9.906944444444445},0.30625507239624827,3.0340519880589429,null,6.8728924563855021,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU17*Bilans!F17+AV17","v":2.8129166666666667},2.7067688679245285,175.82378341003226,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":28.557634894198149},null,{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB17*Bilans!F17+BC17","v":9.8398148148148152},0.3083444196013605,3.0340519880589429,null,6.8057628267558723,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W17<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W17<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W17<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W17<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W17<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM17*Bilans!F17+BN17","v":3.4273148148148151},3.2979821802935012,214.22726980109428,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":23.438245826510677},null,{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F17<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F17<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F17<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F17<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F17<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F17<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F17<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F17<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F17<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F17<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F17*BT17+BU17","v":2.6245833333333333},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY17","v":3.226558663796764}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4746.1452098398941},null,null,null,null,null,{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R18*Bilans!F18+S18","v":9.8119444444444444},0.31177581656272463,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.0591269912347561},null,6.7528174532096887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC18*Bilans!F18+AD18","v":3.4101944444444445},3.28150786163522,215.07066554578924,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.767376304945699},null,{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ18*Bilans!F18+AK18","v":9.8770833333333332},0.30971967006806222,3.0591269912347561,null,6.8179563420985776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU18*Bilans!F18+AV18","v":2.8003749999999998},2.6947004716981131,176.61119471030835,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":28.943043211764977},null,{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB18*Bilans!F18+BC18","v":9.8119444444444444},0.31177581656272463,3.0591269912347561,null,6.7528174532096887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W18<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W18<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W18<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W18<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W18<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM18*Bilans!F18+BN18","v":3.4101944444444445},3.28150786163522,215.07066554578924,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.767376304945699},null,{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F18<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F18<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F18<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F18<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F18<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F18<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F18<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F18<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F18<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F18<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F18*BT18+BU18","v":2.6134749999999998},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY18","v":3.2402728524371791}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.3384760391246067},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5124.3472209733518},null,null,null,null,null,{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R19*Bilans!F19+S19","v":9.7380555555555564},0.32096807096648172,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.1256049066310974},null,6.612450648924459,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC19*Bilans!F19+AD19","v":3.3648055555555558},3.2378317610062894,217.21365534790618,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":24.656165001460806},null,{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ19*Bilans!F19+AK19","v":9.7979166666666657},0.31900709232041824,3.1256049066310974,null,6.6723117600355684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU19*Bilans!F19+AV19","v":2.7671250000000001},2.6627051886792454,178.63062995190987,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":29.981732294569188},null,{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB19*Bilans!F19+BC19","v":9.7380555555555564},0.32096807096648172,3.1256049066310974,null,6.612450648924459,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W19<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W19<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W19<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W19<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W19<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM19*Bilans!F19+BN19","v":3.3648055555555558},3.2378317610062894,217.21365534790618,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":24.656165001460806},null,{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F19<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F19<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F19<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F19<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F19<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F19<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F19<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F19<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F19<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F19<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F19*BT19+BU19","v":2.5840249999999996},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY19","v":3.2772020754533169}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5586.1477437712711},null,null,null,null,null,{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R20*Bilans!F20+S20","v":9.2610185185185188},0.38384500058555948,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.5547956586636182},null,5.7062228598549005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC20*Bilans!F20+AD20","v":3.0717685185185188},2.9558527253668765,227.79877407981803,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":31.026498119255031},null,{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ20*Bilans!F20+AK20","v":9.2868055555555546},0.3827791631253728,3.5547956586636182,null,5.7320098968919364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU20*Bilans!F20+AV20","v":2.5524583333333331},2.4561391509433959,189.28733585158767,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":37.338991558831182},null,{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB20*Bilans!F20+BC20","v":9.2610185185185188},0.38384500058555948,3.5547956586636182,null,5.7062228598549005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W20<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W20<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W20<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W20<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W20<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM20*Bilans!F20+BN20","v":3.0717685185185188},2.9558527253668765,227.79877407981803,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":31.026498119255031},null,{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F20<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F20<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F20<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F20<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F20<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F20<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F20<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F20<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F20<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F20<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F20*BT20+BU20","v":2.3938916666666663},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY20","v":3.5374917799914045}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":8.9},{"$f":"R21*Bilans!F21+S21","v":8.9},0.44613193255001365,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.9705741996951218},null,4.9294258003048785,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":4.7499999999999987E-2},{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.1825000000000001},{"$f":"AC21*Bilans!F21+AD21","v":2.8191250000000001},2.8191250000000001,244.51962600000007,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":36.612722032545562},null,{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.17954545454545467},{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.056818181818183},{"$f":"AJ21*Bilans!F21+AK21","v":8.6832954545454548},0.45726581808484251,3.9705741996951218,null,4.712721254850333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":3.5522727272727261E-2},{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.4986590909090909},{"$f":"AU21*Bilans!F21+AV21","v":2.2269102272727275},2.2269102272727275,193.15328547272733,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":46.349349307361763},null,{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-1.2499999999999956E-2},{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":8.8125},{"$f":"BB21*Bilans!F21+BC21","v":8.9081250000000001},0.44572502066317232,3.9705741996951218,null,4.9375508003048783,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W21<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W21<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W21<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W21<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W21<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.6262500000000002},{"$f":"BM21*Bilans!F21+BN21","v":1.8952500000000001},1.8952500000000001,164.38640400000006,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":54.460277008310257},null,{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F21<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F21<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":3.5522727272727261E-2},{"$f":"IF(Bilans!F21<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F21<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F21<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F21<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F21<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F21<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F21<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F21<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.4986590909090909},{"$f":"Bilans!F21*BT21+BU21","v":2.2269102272727275},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY21","v":4.4888667695239386}]
[null,16,null,null,"3 | 25 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R22*Bilans!F22+S22","v":10.077685185185185},0.2798301097753137,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.8200397516514228},null,7.2576454335337619,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC22*Bilans!F22+AD22","v":3.5734351851851853},3.4385885744234801,206.24721363803246,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.757479602539849},null,{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ22*Bilans!F22+AK22","v":10.161805555555555},0.27751365013176038,2.8200397516514228,null,7.3417658039041314,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU22*Bilans!F22+AV22","v":2.9199583333333332},2.8097712264150942,168.53062640842157,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.402933706524244},null,{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB22*Bilans!F22+BC22","v":10.077685185185185},0.2798301097753137,2.8200397516514228,null,7.2576454335337619,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W22<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W22<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W22<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W22<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W22<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM22*Bilans!F22+BN22","v":3.5734351851851853},3.4385885744234801,206.24721363803246,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.757479602539849},null,{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F22<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F22<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F22<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F22<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F22<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F22<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F22<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F22<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F22<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F22<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F22*BT22+BU22","v":2.7193916666666662},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY22","v":3.1140685605628433}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R23*Bilans!F23+S23","v":9.5967592592592599},0.33894039159084305,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.2527293413363823},null,6.3440299179228781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC23*Bilans!F23+AD23","v":3.2780092592592593},3.1543107966457025,220.93562163803244,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":26.424315107965707},null,{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ23*Bilans!F23+AK23","v":9.6465277777777771},0.33719172496756106,3.2527293413363823,null,6.3937984364413953,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU23*Bilans!F23+AV23","v":2.7035416666666667},2.6015212264150946,182.2168918718362,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":32.039139866593239},null,{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB23*Bilans!F23+BC23","v":9.5967592592592599},0.33894039159084305,3.2527293413363823,null,6.3440299179228781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W23<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W23<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W23<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W23<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W23<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM23*Bilans!F23+BN23","v":3.2780092592592593},3.1543107966457025,220.93562163803244,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":26.424315107965707},null,{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F23<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F23<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F23<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F23<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F23<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F23<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F23<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F23<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F23<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F23<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F23*BT23+BU23","v":2.527708333333333},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY23","v":3.3502172625493802}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":8.9},{"$f":"R24*Bilans!F24+S24","v":8.9},0.43846593994073713,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.9023468654725608},null,4.9976531345274395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":4.7499999999999987E-2},{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.1825000000000001},{"$f":"AC24*Bilans!F24+AD24","v":2.8422812500000001},2.8422812500000001,242.01844601524391,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":35.650147347611586},null,{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.17954545454545467},{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.056818181818183},{"$f":"AJ24*Bilans!F24+AK24","v":8.7708238636363642},0.44492363843396765,3.9023468654725608,null,4.8684769981638034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":3.5522727272727261E-2},{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.4986590909090909},{"$f":"AU24*Bilans!F24+AV24","v":2.2442275568181818},2.2442275568181818,191.09455329437361,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":45.150388185017199},null,{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-1.2499999999999956E-2},{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":8.8125},{"$f":"BB24*Bilans!F24+BC24","v":8.9020312500000003},0.43836589154554595,3.9023468654725608,null,4.9996843845274395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W24<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W24<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W24<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W24<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W24<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.6262500000000002},{"$f":"BM24*Bilans!F24+BN24","v":1.9418333333333337},1.9418333333333337,165.34587692682931,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":52.181484181196623},null,{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F24<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F24<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":3.5522727272727261E-2},{"$f":"IF(Bilans!F24<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F24<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F24<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F24<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F24<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F24<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F24<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F24<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.4986590909090909},{"$f":"Bilans!F24*BT24+BU24","v":2.2442275568181818},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY24","v":4.4638385281810162}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R25*Bilans!F25+S25","v":9.168981481481481},0.39672906859409734,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.6376014831046746},null,5.5313799983768064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC25*Bilans!F25+AD25","v":3.0152314814814818},2.9014491614255769,229.19325363680528,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":32.398049199918056},null,{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ25*Bilans!F25+AK25","v":9.188194444444445},0.39589948875147241,3.6376014831046746,null,5.5505929613397704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU25*Bilans!F25+AV25","v":2.5110416666666664},2.4162853773584905,190.86886467441326,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":38.90322457924654},null,{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB25*Bilans!F25+BC25","v":9.168981481481481},0.39672906859409734,3.6376014831046746,null,5.5313799983768064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W25<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W25<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W25<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W25<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W25<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM25*Bilans!F25+BN25","v":3.0152314814814818},2.9014491614255769,229.19325363680528,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":32.398049199918056},null,{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F25<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F25<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F25<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F25<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F25<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F25<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F25<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F25<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F25<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F25<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F25*BT25+BU25","v":2.3572083333333333},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY25","v":3.5925429132723763}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10848.350876097564},null,{"$f":"F26/F28","v":3314.5489637936898},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":8.9},{"$f":"R26*Bilans!F26+S26","v":8.9},0.44193856907143508,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.9332532647357725},null,4.9667467352642278,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":4.7499999999999987E-2},{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.1825000000000001},{"$f":"AC26*Bilans!F26+AD26","v":2.8317916666666667},2.8317916666666667,243.1605631056911,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":36.084235044678188},null,{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.17954545454545467},{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.056818181818183},{"$f":"AJ26*Bilans!F26+AK26","v":8.7311742424242436},0.4504838817239879,3.9332532647357725,null,4.797920977688471,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":3.5522727272727261E-2},{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.4986590909090909},{"$f":"AU26*Bilans!F26+AV26","v":2.2363829545454545},2.2363829545454545,192.033949724612,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":45.691206816736674},null,{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-1.2499999999999956E-2},{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":8.8125},{"$f":"BB26*Bilans!F26+BC26","v":8.9047916666666662},0.4417007620132351,3.9332532647357725,null,4.9715384019308937,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W26<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W26<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W26<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W26<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W26<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.6262500000000002},{"$f":"BM26*Bilans!F26+BN26","v":1.9207314814814818},1.9207314814814818,164.92955824028914,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":53.200063144040342},null,{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F26<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F26<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":3.5522727272727261E-2},{"$f":"IF(Bilans!F26<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F26<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F26<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F26<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F26<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F26<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F26<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F26<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.4986590909090909},{"$f":"Bilans!F26*BT26+BU26","v":2.2363829545454545},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY26","v":4.4751280846021242}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R27*Bilans!F27+S27","v":9.2182407407407414},0.38980137033736278,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.5932828728404473},null,5.6249578679002941,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC27*Bilans!F27+AD27","v":3.0454907407407412},2.9305665618448642,228.47297324901572,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":31.657645745598224},null,{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ27*Bilans!F27+AK27","v":9.2409722222222221},0.38884251423237726,3.5932828728404473,null,5.6476893493817748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU27*Bilans!F27+AV27","v":2.5332083333333335},2.4376155660377359,190.04150366751037,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":38.059667546176257},null,{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB27*Bilans!F27+BC27","v":9.2182407407407414},0.38980137033736278,3.5932828728404473,null,5.6249578679002941,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W27<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W27<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W27<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W27<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W27<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM27*Bilans!F27+BN27","v":3.0454907407407412},2.9305665618448642,228.47297324901572,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":31.657645745598224},null,{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F27<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F27<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F27<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F27<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F27<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F27<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F27<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F27<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F27<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F27<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F27*BT27+BU27","v":2.3768416666666665},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY27","v":3.5628675699292507}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.2729493498509097},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R28*Bilans!F28+S28","v":9.806759259259259},0.31241636784465071,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.0637921081046748},null,6.7429671511545841,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC28*Bilans!F28+AD28","v":3.4070092592592598},3.278442872117401,215.22545660535877,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":23.828974830502794},null,{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ28*Bilans!F28+AK28","v":9.8715277777777768},0.31036655896382215,3.0637921081046748,null,6.807735669673102,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU28*Bilans!F28+AV28","v":2.7980416666666668},2.6924551886792454,176.7561369763001,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":29.015128278234673},null,{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB28*Bilans!F28+BC28","v":9.806759259259259},0.31241636784465071,3.0637921081046748,null,6.7429671511545841,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W28<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W28<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W28<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W28<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W28<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM28*Bilans!F28+BN28","v":3.4070092592592598},3.278442872117401,215.22545660535877,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":23.828974830502794},null,{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F28<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F28<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F28<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F28<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F28<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F28<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F28<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F28<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F28<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F28<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F28*BT28+BU28","v":2.6114083333333329},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY28","v":3.2428372020295271}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"R29*Bilans!F29+S29","v":11.65625},0.17049363134549575,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":1.987316390370935},null,9.6689336096290646,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC29*Bilans!F29+AD29","v":4.261541666666667},4.1007287735849056,166.55159922802579,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.786196500798766},null,{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9600000000000009},{"$f":"AJ29*Bilans!F29+AK29","v":11.394583333333333},0.17440886886642937,1.987316390370935,null,9.4072669429623978,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.3999999999999991E-2},{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.8519999999999999},{"$f":"AU29*Bilans!F29+AV29","v":3.39975},3.2714575471698115,132.87064723653938,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.773841452952365},null,{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"BB29*Bilans!F29+BC29","v":11.65625},0.17049363134549575,1.987316390370935,null,9.6689336096290646,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W29<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W29<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W29<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W29<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W29<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM29*Bilans!F29+BN29","v":4.0891018518518516},3.9347961215932914,159.81222433169714,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":12.283227295237971},null,{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F29<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F29<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F29<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F29<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F29<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F29<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F29<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F29<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F29<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F29<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F29*BT29+BU29","v":3.1407333333333334},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY29","v":2.6963040775052289}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"R30*Bilans!F30+S30","v":10.896250000000002},0.2149239667302747,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.341865272484756},null,8.5543847275152451,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC30*Bilans!F30+AD30","v":3.9524750000000002},3.8033250000000001,185.83120161219514,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":15.287579209013678},null,{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9600000000000009},{"$f":"AJ30*Bilans!F30+AK30","v":10.837250000000001},0.21609405268723669,2.341865272484756,null,8.4953847275152441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.3999999999999991E-2},{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.8519999999999999},{"$f":"AU30*Bilans!F30+AV30","v":3.1869499999999999},3.0666877358490567,149.83896115167971,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.959749802835418},null,{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"BB30*Bilans!F30+BC30","v":10.896250000000002},0.2149239667302747,2.341865272484756,null,8.5543847275152451,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W30<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W30<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W30<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W30<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W30<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM30*Bilans!F30+BN30","v":3.8470277777777775},3.7018569182389935,180.87345133870227,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.706612513479152},null,{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F30<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F30<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F30<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F30<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F30<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F30<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F30<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F30<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F30<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F30<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F30*BT30+BU30","v":2.9542799999999998},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY30","v":2.866475788694117}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"R31*Bilans!F31+S31","v":10.577500000000001},0.23545883930167,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.4905658727134146},null,8.086934127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC31*Bilans!F31+AD31","v":3.8228499999999999},3.6785915094339621,192.45744780800737,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":16.92460554107091},null,{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9600000000000009},{"$f":"AJ31*Bilans!F31+AK31","v":10.6035},0.23488148938684533,2.4905658727134146,null,8.1129341272865858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.3999999999999991E-2},{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.8519999999999999},{"$f":"AU31*Bilans!F31+AV31","v":3.0976999999999997},2.9808056603773583,155.95051756539345,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.886537848301298},null,{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"BB31*Bilans!F31+BC31","v":10.577500000000001},0.23545883930167,2.4905658727134146,null,8.086934127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W31<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W31<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W31<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W31<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W31<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM31*Bilans!F31+BN31","v":3.7454999999999998},3.6041603773584905,188.56334168614819,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":17.274123159173122},null,{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F31<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F31<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F31<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F31<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F31<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F31<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F31<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F31<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F31<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F31<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F31*BT31+BU31","v":2.87608},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY31","v":2.9444146522430721}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R37*Bilans!F37+S37","v":9.9273148148148156},0.29769662753806742,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.955328140879065},null,6.971986673935751,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC37*Bilans!F37+AD37","v":3.4810648148148151},3.349703878406709,211.45455082962624,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":22.425966314728242},null,{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ37*Bilans!F37+AK37","v":10.000694444444445},0.29551229240093418,2.955328140879065,null,7.0453663035653804,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU37*Bilans!F37+AV37","v":2.8522916666666664},2.7446580188679244,173.26021929935573,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":27.369656192157571},null,{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB37*Bilans!F37+BC37","v":9.9273148148148156},0.29769662753806742,2.955328140879065,null,6.971986673935751,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W37<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W37<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W37<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W37<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W37<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM37*Bilans!F37+BN37","v":3.4810648148148151},3.349703878406709,211.45455082962624,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":22.425966314728242},null,{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F37<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F37<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F37<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F37<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F37<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F37<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F37<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F37<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F37<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F37<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F37*BT37+BU37","v":2.6594583333333333},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY37","v":3.1842469524270003}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R44*Bilans!F44+S44","v":9.8048148148148151},0.3126567492431313,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.0655415269308945},null,6.7392732878839201,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC44*Bilans!F44+AD44","v":3.4058148148148151},3.2772935010482183,215.2833318001739,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.852103981792123},null,{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ44*Bilans!F44+AK44","v":9.8694444444444436},0.31060933005773211,3.0655415269308945,null,6.8039029175135486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU44*Bilans!F44+AV44","v":2.7971666666666666},2.6916132075471699,176.81036472710542,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":29.042191183587338},null,{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB44*Bilans!F44+BC44","v":9.8048148148148151},0.3126567492431313,3.0655415269308945,null,6.7392732878839201,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W44<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W44<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W44<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W44<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W44<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM44*Bilans!F44+BN44","v":3.4058148148148151},3.2772935010482183,215.2833318001739,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.852103981792123},null,{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F44<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F44<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F44<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F44<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F44<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F44<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F44<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F44<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F44<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F44<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F44*BT44+BU44","v":2.6106333333333329},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY44","v":3.2437998798592642}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R61*Bilans!F61+S61","v":9.6408333333333331},0.33327781290781289,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":3.2130758479420729},null,6.4277574853912602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC61*Bilans!F61+AD61","v":3.3050833333333336},3.1803632075471699,219.82763574367235,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":25.862815950546736},null,{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ61*Bilans!F61+AK61","v":9.6937499999999996},0.33145850139956912,3.2130758479420729,null,6.4806741520579267,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU61*Bilans!F61+AV61","v":2.7233749999999999},2.6206061320754714,181.1370628557294,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":31.387070069755179},null,{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB61*Bilans!F61+BC61","v":9.6408333333333331},0.33327781290781289,3.2130758479420729,null,6.4277574853912602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W61<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W61<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W61<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W61<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W61<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM61*Bilans!F61+BN61","v":3.3050833333333336},3.1803632075471699,219.82763574367235,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":25.862815950546736},null,{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F61<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F61<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F61<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F61<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F61<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F61<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F61<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F61<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F61<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F61<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F61*BT61+BU61","v":2.5452749999999997},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY61","v":3.3270951441487684}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"R71*Bilans!F71+S71","v":10.766250000000001},0.22315214599268071,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.4025117917936991},null,8.3637382082063016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC71*Bilans!F71+AD71","v":3.8996083333333331},3.7524533018867925,188.63784099737691,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.942087408924174},null,{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9600000000000009},{"$f":"AJ71*Bilans!F71+AK71","v":10.741916666666667},0.22365764568337734,2.4025117917936991,null,8.339404874872967,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.3999999999999991E-2},{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.8519999999999999},{"$f":"AU71*Bilans!F71+AV71","v":3.15055},3.0316613207547172,152.40324133943861,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.732394950268716},null,{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"BB71*Bilans!F71+BC71","v":10.766250000000001},0.22315214599268071,2.4025117917936991,null,8.3637382082063016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W71<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W71<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W71<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W71<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W71<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM71*Bilans!F71+BN71","v":3.8056203703703702},3.6620120545073371,184.09131096216188,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":16.335811473628102},null,{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F71<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F71<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F71<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F71<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F71<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F71<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F71<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F71<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F71<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F71<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F71*BT71+BU71","v":2.9223866666666667},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY71","v":2.8977589412158289}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"R77*Bilans!F77+S77","v":10.405000000000001},0.24709650540312464,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.5710391387195122},null,7.833960861280489,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC77*Bilans!F77+AD77","v":3.7526999999999999},3.6110886792452828,195.68366247363093,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.857687635634054},null,{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9600000000000009},{"$f":"AJ77*Bilans!F77+AK77","v":10.477},0.24539840972792901,2.5710391387195122,null,7.9059608612804881,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.3999999999999991E-2},{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.8519999999999999},{"$f":"AU77*Bilans!F77+AV77","v":3.0493999999999999},2.9343283018867923,159.01024871348366,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":21.976304974829116},null,{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"BB77*Bilans!F77+BC77","v":10.405000000000001},0.24709650540312464,2.5710391387195122,null,7.833960861280489,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W77<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W77<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W77<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W77<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W77<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM77*Bilans!F77+BN77","v":3.6905555555555551},3.5512893081761003,192.44315497468938,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":18.158389267264646},null,{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F77<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F77<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F77<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F77<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F77<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F77<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F77<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F77<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F77<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F77<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F77*BT77+BU77","v":2.8337599999999998},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY77","v":2.9883871933485042}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R94*Bilans!F94+S94","v":10.043333333333333},0.28386453543789919,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.8509461509146341},null,7.1923871824186989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC94*Bilans!F94+AD94","v":3.5523333333333338},3.4182830188679252,207.48611084399454,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":21.130995452433641},null,{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ94*Bilans!F94+AK94","v":10.125},0.28157492848539595,2.8509461509146341,null,7.2740538490853659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU94*Bilans!F94+AV94","v":2.9045000000000001},2.7948962264150943,169.64720154256787,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":25.84415200970739},null,{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB94*Bilans!F94+BC94","v":10.043333333333333},0.28386453543789919,2.8509461509146341,null,7.1923871824186989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W94<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W94<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W94<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W94<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W94<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM94*Bilans!F94+BN94","v":3.5523333333333338},3.4182830188679252,207.48611084399454,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":21.130995452433641},null,{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F94<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F94<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F94<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F94<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F94<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F94<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F94<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F94<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F94<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F94<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F94*BT94+BU94","v":2.7056999999999998},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY94","v":3.1298266966120623}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"R104*Bilans!F104+S104","v":12.204375000000001},0.11562857228952533,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":1.4111744569359759},null,10.793200543064025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.8999999999999968E-2},{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.2600000000000007},{"$f":"AC104*Bilans!F104+AD104","v":5.2067375},5.0102568396226417,136.3635493970778,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.4643562026429295},null,{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"AJ104*Bilans!F104+AK104","v":12.204375000000001},0.11562857228952533,1.4111744569359759,null,10.793200543064025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.8999999999999968E-2},{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.2600000000000007},{"$f":"AU104*Bilans!F104+AV104","v":5.2067375},5.0102568396226417,136.3635493970778,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.4643562026429295},null,{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"BB104*Bilans!F104+BC104","v":12.204375000000001},0.11562857228952533,1.4111744569359759,null,10.793200543064025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W104<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W104<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W104<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W104<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W104<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.2600000000000007},{"$f":"BM104*Bilans!F104+BN104","v":5.2764722222222229},5.0773600628930824,138.1898896415095,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.37892221092432},null,{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F104<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F104<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F104<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F104<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F104<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F104<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F104<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F104<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F104<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F104<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F104*BT104+BU104","v":3.6513650000000002},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY104","v":2.3192346130894212}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F116<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F116<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F116<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F116<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F116<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F116<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F116<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F116<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F116<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F116<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F116<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F116<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F116<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F116<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F116<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F116*BT116+BU116","v":3.631275},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY116","v":2.3320657601044412}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F119<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F119<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F119<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F119<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F119<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F119<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F119<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F119<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F119<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F119<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F119<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F119<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F119<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F119<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F119<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F119*BT119+BU119","v":3.7893300000000001},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY119","v":2.234794038266199}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F136<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F136<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F136<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F136<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F136<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F136<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F136<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F136<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F136<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F136<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F136<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F136<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F136<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F136<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F136<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F136*BT136+BU136","v":3.8766600000000002},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY136","v":2.1844505561548484}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F142<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F142<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F142<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F142<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F142<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F142<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F142<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F142<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F142<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F142<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F142<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F142<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F142<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F142<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F142<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F142*BT142+BU142","v":3.7979400000000001},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY142","v":2.2297277189800933}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F152<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F152<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F152<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F152<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F152<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F152<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F152<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F152<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F152<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F152<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F152<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F152<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F152<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F152<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F152<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F152*BT152+BU152","v":3.9428749999999999},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY152","v":2.1477658036390337}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F169<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F169<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F169<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F169<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F169<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F169<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F169<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F169<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F169<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F169<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F169<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F169<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F169<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F169<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F169<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F169*BT169+BU169","v":4.0240550000000006},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY169","v":2.104437462465909}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F175<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F175<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F175<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F175<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F175<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F175<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F175<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F175<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F175<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F175<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F175<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F175<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F175<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F175<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F175<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F175*BT175+BU175","v":3.8676400000000002},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY175","v":2.1895450696091818}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F185<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F185<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F185<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F185<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F185<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F185<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F185<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F185<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F185<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F185<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F185<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F185<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F185<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F185<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F185<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F185*BT185+BU185","v":4.1066700000000003},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY185","v":2.0621019202963118}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F201<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F201<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F201<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F201<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F201<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F201<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F201<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F201<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F201<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F201<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F201<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F201<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F201<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F201<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F201<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F201*BT201+BU201","v":4.0531649999999999},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY201","v":2.0893233048798301}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F211<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F211<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F211<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F211<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F211<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F211<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F211<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":9.5599999999999949E-2},{"$f":"IF(Bilans!F211<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F211<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F211<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F211<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F211<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F211<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F211<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F211<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.2000000000000011},{"$f":"Bilans!F211*BT211+BU211","v":4.2796983333333332},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY211","v":1.9787310771568998}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F217<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F217<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F217<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F217<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F217<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F217<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F217<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F217<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F217<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F217<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F217<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F217<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F217<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F217<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F217<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F217*BT217+BU217","v":3.9457449999999996},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY217","v":2.1462035922299227}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F234<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F234<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F234<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F234<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F234<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F234<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F234<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":9.5599999999999949E-2},{"$f":"IF(Bilans!F234<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F234<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F234<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F234<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F234<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F234<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F234<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F234<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.2000000000000011},{"$f":"Bilans!F234*BT234+BU234","v":4.537021666666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY234","v":1.8665046621311239}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F244<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F244<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F244<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F244<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F244<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F244<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F244<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F244<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F244<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F244<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F244<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F244<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F244<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F244<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F244<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F244*BT244+BU244","v":3.81352},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY244","v":2.2206182458786778}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"R250*Bilans!F250+S250","v":11.9975},0.10153409013903643,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":1.2181552464430896},null,10.779344753556911,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.8999999999999968E-2},{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.2600000000000007},{"$f":"AC250*Bilans!F250+AD250","v":5.329483333333334},5.1283707547169817,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"AJ250*Bilans!F250+AK250","v":11.9975},0.10153409013903643,1.2181552464430896,null,{"$f":"AL250-AN250","v":10.779344753556911},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.8999999999999968E-2},{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.2600000000000007},{"$f":"AU250*Bilans!F250+AV250","v":5.329483333333334},5.1283707547169817,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"BB250*Bilans!F250+BC250","v":11.9975},0.10153409013903643,1.2181552464430896,null,{"$f":"BD250-BF250","v":10.779344753556911},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W250<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W250<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W250<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W250<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W250<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.2600000000000007},{"$f":"BM250*Bilans!F250+BN250","v":5.4082592592592604},5.2041740041928737,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F250<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F250<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F250<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F250<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F250<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F250<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F250<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F250<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F250<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F250<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F250*BT250+BU250","v":3.71922},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY250","v":2.276921530058253}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W260<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W260<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W260<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W260<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W260<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.8087870370370371},1.7405309224318659,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F260<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F260<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F260<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F260<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F260<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F260<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F260<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F260<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F260<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F260<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F260*BT260+BU260","v":4.0593150000000007},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY260","v":2.0861579091603519}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"R277*Bilans!F277+S277","v":11.625625000000001},7.4936803762626666E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":0.87118717924288669},null,10.754437820757115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.8999999999999968E-2},{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.2600000000000007},{"$f":"AC277*Bilans!F277+AD277","v":5.5501291666666663},5.3406903301886786,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"AJ277*Bilans!F277+AK277","v":11.625625000000001},7.4936803762626666E-2,0.87118717924288669,null,10.754437820757115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.8999999999999968E-2},{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.2600000000000007},{"$f":"AU277*Bilans!F277+AV277","v":5.5501291666666663},5.3406903301886786,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"BB277*Bilans!F277+BC277","v":11.625625000000001},7.4936803762626666E-2,0.87118717924288669,null,10.754437820757115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W277<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W277<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W277<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W277<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W277<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.2600000000000007},{"$f":"BM277*Bilans!F277+BN277","v":5.6451574074074076},5.4321325995807133,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F277<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F277<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F277<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F277<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F277<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F277<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F277<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F277<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F277<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F277<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F277*BT277+BU277","v":3.8411949999999999},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY277","v":2.2046191596686073}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"R286*Bilans!F286+S286","v":11.95125},9.8316319665000859E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":1.1750029153963415},null,10.776247084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.8999999999999968E-2},{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.2600000000000007},{"$f":"AC286*Bilans!F286+AD286","v":5.3569250000000004},5.1547768867924528,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"AJ286*Bilans!F286+AK286","v":11.95125},9.8316319665000859E-2,1.1750029153963415,null,10.776247084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.8999999999999968E-2},{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.2600000000000007},{"$f":"AU286*Bilans!F286+AV286","v":5.3569250000000004},5.1547768867924528,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":-0.15},{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":13.8},{"$f":"BB286*Bilans!F286+BC286","v":11.95125},9.8316319665000859E-2,1.1750029153963415,null,10.776247084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W286<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W286<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W286<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W286<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W286<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":4.2600000000000007},{"$f":"BM286*Bilans!F286+BN286","v":5.4377222222222228},5.2325251572327049,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F286<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F286<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":4.9200000000000001E-2},{"$f":"IF(Bilans!F286<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F286<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F286<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F286<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F286<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F286<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F286<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F286<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":3.1280000000000001},{"$f":"Bilans!F286*BT286+BU286","v":3.7343900000000003},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY286","v":2.267672121289757}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.633333333333335},{"$f":"R292*Bilans!F292+S292","v":12.129166666666668},0.13552845022245308,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":1.6438471608231706},null,10.485319505843497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.27666666666666667},{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.3833333333333337},{"$f":"AC292*Bilans!F292+AD292","v":4.8664166666666677},4.6827783018867937,152.78831986470323,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.2914392277919369},null,{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.333333333333334},{"$f":"AJ292*Bilans!F292+AK292","v":11.829166666666667},0.13896559302485414,1.6438471608231706,null,10.185319505843497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.2733333333333334},{"$f":"AU292*Bilans!F292+AV292","v":3.769166666666667},3.6269339622641512,118.33853977910725,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.705177461538046},null,{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.633333333333335},{"$f":"BB292*Bilans!F292+BC292","v":12.129166666666668},0.13552845022245308,1.6438471608231706,null,10.485319505843497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W292<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W292<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W292<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W292<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W292<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.3833333333333337},{"$f":"BM292*Bilans!F292+BN292","v":3.2409444444444451},3.118644654088051,101.75422499953984,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":12.449950543875218},null,{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F292<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F292<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.14799999999999999},{"$f":"IF(Bilans!F292<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F292<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F292<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F292<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F292<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F292<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F292<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F292<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.14},{"$f":"Bilans!F292*BT292+BU292","v":3.4683000000000002},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY292","v":2.4416492497832527}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.633333333333335},{"$f":"R309*Bilans!F309+S309","v":11.875000000000002},0.1564022111681643,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":1.8572762576219515},null,10.017723742378051,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.27666666666666667},{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.3833333333333337},{"$f":"AC309*Bilans!F309+AD309","v":4.4444999999999997},4.2767830188679241,160.7686547740451,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.459571791937968},null,{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.333333333333334},{"$f":"AJ309*Bilans!F309+AK309","v":11.575000000000001},0.16045583219196125,1.8572762576219515,null,9.71772374237805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.2733333333333334},{"$f":"AU309*Bilans!F309+AV309","v":3.5149999999999997},3.3823584905660375,127.14632051541649,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":13.225481317003783},null,{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.633333333333335},{"$f":"BB309*Bilans!F309+BC309","v":11.875000000000002},0.1564022111681643,1.8572762576219515,null,10.017723742378051,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W309<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W309<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W309<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W309<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W309<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.3833333333333337},{"$f":"BM309*Bilans!F309+BN309","v":3.0952222222222225},2.9784213836477993,111.96191087712843,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":15.019137073748595},null,{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F309<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F309<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.14799999999999999},{"$f":"IF(Bilans!F309<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F309<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F309<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F309<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F309<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F309<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F309<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F309<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.14},{"$f":"Bilans!F309*BT309+BU309","v":3.2425999999999999},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY309","v":2.6115993625557437}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.633333333333335},{"$f":"R315*Bilans!F315+S315","v":12.291666666666668},0.12263532141380738,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":1.5073924923780493},null,10.784274174288619,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.27666666666666667},{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.3833333333333337},{"$f":"AC315*Bilans!F315+AD315","v":5.1361666666666661},4.9423490566037733,145.57411892498854,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":7.0919277528953399},null,{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.333333333333334},{"$f":"AJ315*Bilans!F315+AK315","v":11.991666666666667},0.12570333501415282,1.5073924923780493,null,10.484274174288618,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.2733333333333334},{"$f":"AU315*Bilans!F315+AV315","v":3.9316666666666662},3.7833018867924526,111.4350347353889,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":9.2646009987696356},null,{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.633333333333335},{"$f":"BB315*Bilans!F315+BC315","v":12.291666666666668},0.12263532141380738,1.5073924923780493,null,10.784274174288619,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W315<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W315<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W315<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W315<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W315<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.3833333333333337},{"$f":"BM315*Bilans!F315+BN315","v":3.3341111111111115},3.2082955974842773,94.498547048320347,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":10.925047700252057},null,{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F315<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F315<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":0.14799999999999999},{"$f":"IF(Bilans!F315<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F315<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F315<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F315<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F315<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F315<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F315<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F315<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.14},{"$f":"Bilans!F315*BT315+BU315","v":3.6125999999999996},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY315","v":2.3441211573446425}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"R325*Bilans!F325+S325","v":11.15375},0.19919206662192981,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.2217385130843499},null,8.9320114869156502,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC325*Bilans!F325+AD325","v":4.0571916666666663},3.9040900943396224,179.84829005029917,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":14.041503476988549},null,{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9600000000000009},{"$f":"AJ325*Bilans!F325+AK325","v":11.026083333333334},0.20149843293563138,2.2217385130843499,null,8.8043448202489838,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.3999999999999991E-2},{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.8519999999999999},{"$f":"AU325*Bilans!F325+AV325","v":3.2590499999999998},3.1360669811320752,144.46805027823288,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.480269064392679},null,{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"BB325*Bilans!F325+BC325","v":11.15375},0.19919206662192981,2.2217385130843499,null,8.9320114869156502,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W325<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W325<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W325<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W325<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W325<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM325*Bilans!F325+BN325","v":3.929046296296296},3.7807803983228507,174.16782739719798,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.499465416839371},null,{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F325<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F325<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F325<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F325<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F325<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F325<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F325<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F325<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F325<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F325<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F325*BT325+BU325","v":3.0174533333333331},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY325","v":2.8064633177502629}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R342*Bilans!F342+S342","v":10.201481481481482},0.26551634596397428,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.708660086382114},null,7.4928213950993676,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC342*Bilans!F342+AD342","v":3.649481481481482},3.511765199161426,201.5403760854937,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":19.447244953930415},null,{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ342*Bilans!F342+AK342","v":10.294444444444444},0.26311862684769594,2.708660086382114,null,7.5857843580623303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU342*Bilans!F342+AV342","v":2.9756666666666667},2.863377358490566,164.32936628071789,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":23.850910829574296},null,{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB342*Bilans!F342+BC342","v":10.201481481481482},0.26551634596397428,2.708660086382114,null,7.4928213950993676,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W342<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W342<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W342<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W342<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W342<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM342*Bilans!F342+BN342","v":3.649481481481482},3.511765199161426,201.5403760854937,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":19.447244953930415},null,{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F342<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F342<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F342<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F342<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F342<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F342<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F342<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F342<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F342<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F342<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F342*BT342+BU342","v":2.768733333333333},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY342","v":3.0585726660891588}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R352*Bilans!F352+S352","v":9.9312037037037033},0.2972277471386256,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.9518293032266261},null,6.9793744004770772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC352*Bilans!F352+AD352","v":3.4834537037037041},3.3520026205450737,211.32692345610272,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":22.381701170451375},null,{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ352*Bilans!F352+AK352","v":10.004861111111111},0.29503950833944204,2.9518293032266261,null,7.0530318078844854,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU352*Bilans!F352+AV352","v":2.8540416666666664},2.7463419811320753,173.14306321652094,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":27.317617940896117},null,{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB352*Bilans!F352+BC352","v":9.9312037037037033},0.2972277471386256,2.9518293032266261,null,6.9793744004770772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W352<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W352<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W352<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W352<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W352<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM352*Bilans!F352+BN352","v":3.4834537037037041},3.3520026205450737,211.32692345610272,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":22.381701170451375},null,{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F352<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F352<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F352<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F352<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F352<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F352<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F352<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F352<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F352<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F352<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F352*BT352+BU352","v":2.6610083333333332},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY352","v":3.182392173276392}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R358*Bilans!F358+S358","v":10.234537037037038},0.26175292117677912,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.6789199663363821},null,7.5556170707006558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC358*Bilans!F358+AD358","v":3.6697870370370373},3.5313045073375267,200.21945328583121,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":19.106577271608653},null,{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ358*Bilans!F358+AK358","v":10.329861111111111},0.25933746228735399,2.6789199663363821,null,7.6509411447747286,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU358*Bilans!F358+AV358","v":2.9905416666666667},2.8776910377358491,163.16058983410034,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":23.446277433629671},null,{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB358*Bilans!F358+BC358","v":10.234537037037038},0.26175292117677912,2.6789199663363821,null,7.5556170707006558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W358<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W358<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W358<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W358<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W358<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM358*Bilans!F358+BN358","v":3.6697870370370373},3.5313045073375267,200.21945328583121,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":19.106577271608653},null,{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F358<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F358<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F358<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F358<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F358<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F358<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F358<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F358<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F358<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F358<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F358*BT358+BU358","v":2.781908333333333},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY358","v":3.0440873955312173}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"R369*Bilans!F369+S369","v":10.321250000000001},0.2528869557955753,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.6101094925050816},null,7.7111405074949193,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC369*Bilans!F369+AD369","v":3.7186416666666666},3.5783155660377357,197.15890381744137,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":18.323400782817099},null,{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9600000000000009},{"$f":"AJ369*Bilans!F369+AK369","v":10.415583333333334},0.2505965733241135,2.6101094925050816,null,7.8054738408282525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.3999999999999991E-2},{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.8519999999999999},{"$f":"AU369*Bilans!F369+AV369","v":3.0259499999999999},2.9117632075471698,160.43303939558217,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":22.517940357909509},null,{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"BB369*Bilans!F369+BC369","v":10.321250000000001},0.2528869557955753,2.6101094925050816,null,7.7111405074949193,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W369<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W369<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W369<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W369<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W369<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM369*Bilans!F369+BN369","v":3.6638796296296294},3.5256200209643604,194.25547182241655,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":18.597270793228585},null,{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F369<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F369<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F369<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F369<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F369<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F369<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F369<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F369<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F369<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F369<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F369*BT369+BU369","v":2.8132133333333331},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY369","v":3.0102132649105608}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"R370*Bilans!F370+S370","v":10.113333333333333},0.27567241989163466,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.7879670731707318},null,7.3253662601626015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"AC370*Bilans!F370+AD370","v":3.5953333333333335},3.4596603773584906,204.93070413989878,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":20.37450461980978},null,{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":10.066666666666666},{"$f":"AJ370*Bilans!F370+AK370","v":10.199999999999999},0.27333010521281687,2.7879670731707318,null,7.4120329268292675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":6.9999999999999993E-2},{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.88},{"$f":"AU370*Bilans!F370+AV370","v":2.9359999999999999},2.8252075471698115,167.34930855407273,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":24.949978068718014},null,{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.15555555555555559},{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9888888888888889},{"$f":"BB370*Bilans!F370+BC370","v":10.113333333333333},0.27567241989163466,2.7879670731707318,null,7.3253662601626015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W370<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W370<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W370<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W370<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W370<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.5188888888888892},{"$f":"BM370*Bilans!F370+BN370","v":3.5953333333333335},3.4596603773584906,204.93070413989878,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":20.37450461980978},null,{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F370<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F370<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":6.1999999999999979E-2},{"$f":"IF(Bilans!F370<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F370<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F370<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F370<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F370<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F370<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F370<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F370<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6839999999999997},{"$f":"Bilans!F370*BT370+BU370","v":2.7335999999999996},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY370","v":3.0978826796251306}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$5,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$5,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$6,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$6,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"R371*Bilans!F371+S371","v":10.471250000000001},0.24258161532350966,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWO-A12'!$C$39+'AWO-A12'!$C$40)","v":2.5401327394563009},null,7.9311172605437008,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$10,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$10,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":0.12200000000000007},{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$11,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$11,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"AC371*Bilans!F371+AD371","v":3.7796416666666666},3.6370136792452827,194.47449231997237,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.495233325609384},null,{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$27,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$27,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$16,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$16,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$16,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$28,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$28,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$17,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$17,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$17,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.9600000000000009},{"$f":"AJ371*Bilans!F371+AK371","v":10.525583333333334},0.24132940275262346,2.5401327394563009,null,7.985450593877033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$21,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$21,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$21,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":8.3999999999999991E-2},{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$22,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$22,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$22,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":2.8519999999999999},{"$f":"AU371*Bilans!F371+AV371","v":3.0679499999999997},2.9521783018867924,157.85570996714219,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.553712689427289},null,{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$16,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$16,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$5,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$5,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$5,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$17,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$17,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$6,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$6,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$6,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$6,0))))))","v":9.7000000000000011},{"$f":"BB371*Bilans!F371+BC371","v":10.471250000000001},0.24258161532350966,2.5401327394563009,null,7.9311172605437008,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWO-A12'!$O$3,'AWO-A12'!$N$21,IF(Bilans!W371<='AWO-A12'!$P$3,'AWO-A12'!$O$21,IF(Bilans!W371<='AWO-A12'!$Q$3,'AWO-A12'!$P$10,IF(Bilans!W371<='AWO-A12'!$R$3,'AWO-A12'!$Q$10,IF(Bilans!W371<='AWO-A12'!$S$3,'AWO-A12'!$R$10,IF(Bilans!W371<='AWO-A12'!$U$3,'AWO-A12'!$S$10,0))))))","v":9.5555555555555546E-2},{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$22,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$22,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$11,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$11,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$11,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$11,0))))))","v":3.4659999999999997},{"$f":"BM371*Bilans!F371+BN371","v":3.7116574074074071},3.5715948637316561,190.97648762238586,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.81568328843078},null,{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$32,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$32,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$32,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$32,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$32,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$32,IF(Bilans!F371<='AWO-A12'!$V$3,'AWO-A12'!$S$32,IF(Bilans!F371<='AWO-A12'!$W$3,'AWO-A12'!$V$32,'AWO-A12'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F371<='AWO-A12'!$O$3,'AWO-A12'!$N$33,IF(Bilans!F371<='AWO-A12'!$P$3,'AWO-A12'!$O$33,IF(Bilans!F371<='AWO-A12'!$Q$3,'AWO-A12'!$P$33,IF(Bilans!F371<='AWO-A12'!$R$3,'AWO-A12'!$Q$33,IF(Bilans!F371<='AWO-A12'!$S$3,'AWO-A12'!$R$33,IF(Bilans!F371<='AWO-A12'!$U$3,'AWO-A12'!$S$33,IF(Bilans!F371<='AWO-A12'!$V$3,'AWO-A12'!$S$33,IF(Bilans!F371<='AWO-A12'!$W$3,'AWO-A12'!$V$33,'AWO-A12'!$V$33))))))))","v":2.6607999999999996},{"$f":"Bilans!F371*BT371+BU371","v":2.8500133333333331},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A12'!BY371","v":2.9713447281029994}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.8205427657286095},{"$f":"SUM(AF7:AF372)/229","v":3.6847976226140462},{"$f":"SUM(AG7:AG372)/Z373","v":3.5089936145250351},{"$f":"SUM(AH7:AH372)","v":3777.9443055405272},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.2648912652507627},{"$f":"SUM(AX7:AX372)/229","v":3.1480181749777141},{"$f":"SUM(AY7:AY372)/AR373","v":2.8910971061500739},{"$f":"SUM(AZ7:AZ372)","v":4617.9468394719042},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10848.350876097564},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6538464030405935},{"$f":"SUM(BP7:BP372)/229","v":3.5229337846926603},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.2729493498509097},{"$f":"SUM(BR7:BR372)","v":4156.146316673985},null,null,null,null,null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":968.20090429936647},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.3384760391246067}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWO-A14","index":65,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4408.3454434686537},null,null,"COP",{"$f":"K13","v":3.7986474649380226},{"$f":"L13","v":3.236173113446978},{"$f":"M13","v":3.5398332895092115},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99922168097604147},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99922168097604147},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99922168097604147},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.7986474649380226},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.7831902395852914E-4},{"$f":"1-L3","v":7.7831902395852914E-4},{"$f":"1-M3","v":7.7831902395852914E-4}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99922168097604147},null,null,"COP-Inst",{"$f":"K14","v":3.7994263902143417},{"$f":"L14","v":3.2369520387232975},{"$f":"M14","v":3.5406122147855306}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.7831902395852914E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.7994263902143417},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R7*Bilans!F7+S7","v":13.078833333333334},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.19649098616100055},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":10.508960473831301},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC7*Bilans!F7+AD7","v":4.0794833333333331},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.9255405660377356},{"$f":"AF7*Z7","v":212.61723452535665},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":16.418991843877887},null,{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ7*Bilans!F7+AK7","v":12.7645},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.20132969246754928},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":10.194627140497968},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU7*Bilans!F7+AV7","v":3.281566666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.1577339622641514},{"$f":"AX7*AR7","v":171.03088125798439},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":20.411288381739137},null,{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB7*Bilans!F7+BC7","v":13.078833333333334},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.19649098616100055},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":10.508960473831301},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W7<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W7<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W7<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W7<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W7<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM7*Bilans!F7+BN7","v":3.968379629629629},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.818629454926624},{"$f":"BP7*BJ7","v":206.82665755841896},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":16.878678409980434},null,{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F7<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F7<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":9.9999999999999908E-2},{"$f":"IF(Bilans!F7<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F7<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F7<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F7<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F7<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F7<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F7<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F7<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F7*BT7+BU7","v":3.0638333333333332},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY7","v":2.7639793590893507}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R8*Bilans!F8+S8","v":12.292962962962964},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.24463000296326287},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":9.2857353969060537},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC8*Bilans!F8+AD8","v":3.691074074074074},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5517882599580712},{"$f":"AF8*Z8","v":228.49814704668407},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":21.554378714342739},null,{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ8*Bilans!F8+AK8","v":12.085185185185184},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.24883586970130736},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":9.0779576191282736},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU8*Bilans!F8+AV8","v":2.9940740740740739},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.8810901467505241},{"$f":"AX8*AR8","v":185.3499453863067},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":26.572090899216757},null,{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB8*Bilans!F8+BC8","v":12.292962962962964},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.24463000296326287},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":9.2857353969060537},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W8<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W8<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W8<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W8<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W8<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM8*Bilans!F8+BN8","v":3.691074074074074},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5517882599580712},{"$f":"BP8*BJ8","v":228.49814704668407},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":21.554378714342739},null,{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F8<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F8<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F8<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F8<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F8<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F8<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F8<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F8<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F8<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F8<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F8*BT8+BU8","v":2.8042074074074077},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY8","v":3.0198807943569963}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":2855.4500581117236},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R9*Bilans!F9+S9","v":12.090648148148148},0.25788725744988689,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.1180240917174795},null,8.9726240564306678,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC9*Bilans!F9+AD9","v":3.5969537037037034},3.4612196016771484,231.5896970282763,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":23.004239839355186},null,{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ9*Bilans!F9+AK9","v":11.909259259259258},0.26181511577164346,3.1180240917174795,null,8.7912351675417781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU9*Bilans!F9+AV9","v":2.9237037037037035},2.8133752620545072,188.2425270706141,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":28.30149497920619},null,{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB9*Bilans!F9+BC9","v":12.090648148148148},0.25788725744988689,3.1180240917174795,null,8.9726240564306678,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W9<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W9<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W9<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W9<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W9<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM9*Bilans!F9+BN9","v":3.5969537037037034},3.4612196016771484,231.5896970282763,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":23.004239839355186},null,{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F9<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F9<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F9<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F9<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F9<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F9<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F9<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F9<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F9<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F9<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F9*BT9+BU9","v":2.7401703703703704},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY9","v":3.0904545880038268}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R10*Bilans!F10+S10","v":10.796898148148149},0.35441093023487474,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.826538716336382},null,6.970359431811767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC10*Bilans!F10+AD10","v":2.9950787037037037},2.8820568658280923,240.32445910719952,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":34.430223641861765},null,{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ10*Bilans!F10+AK10","v":10.784259259259258},0.35482629120316761,3.826538716336382,null,6.9577205429228766,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU10*Bilans!F10+AV10","v":2.4737037037037037},2.3803563941299792,198.48944331543697,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":41.686977077771971},null,{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB10*Bilans!F10+BC10","v":10.796898148148149},0.35441093023487474,3.826538716336382,null,6.970359431811767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W10<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W10<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W10<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W10<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W10<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM10*Bilans!F10+BN10","v":2.9950787037037037},2.8820568658280923,240.32445910719952,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":34.430223641861765},null,{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F10<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F10<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F10<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F10<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F10<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F10<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F10<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F10<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F10<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F10<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F10*BT10+BU10","v":2.3306703703703704},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY10","v":3.6334490714264041}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7991737398031939},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R11*Bilans!F11+S11","v":10.972592592592592},0.33996711801845114,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.7303206808943088},null,7.2422719116982837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC11*Bilans!F11+AD11","v":3.0768148148148149},2.9607085953878407,240.25818074510411,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":32.61623417734527},null,{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ11*Bilans!F11+AK11","v":10.937037037037037},0.3410723277485484,3.7303206808943088,null,7.2067163561427279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU11*Bilans!F11+AV11","v":2.5348148148148146},2.4391614255765197,197.93521306539859,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":39.590313238585345},null,{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB11*Bilans!F11+BC11","v":10.972592592592592},0.33996711801845114,3.7303206808943088,null,7.2422719116982837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W11<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W11<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W11<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W11<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W11<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM11*Bilans!F11+BN11","v":3.0768148148148149},2.9607085953878407,240.25818074510411,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":32.61623417734527},null,{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F11<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F11<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F11<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F11<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F11<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F11<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F11<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F11<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F11<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F11<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F11*BT11+BU11","v":2.3862814814814817},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY11","v":3.5487733357281108}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R12*Bilans!F12+S12","v":10.730879629629628},0.35996055359830476,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.8626933720782524},null,6.8681862575513755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC12*Bilans!F12+AD12","v":2.9643657407407407},2.8525028825995808,240.25838645188429,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":35.137700238945563},null,{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ12*Bilans!F12+AK12","v":10.726851851851851},0.36009571358174475,3.8626933720782524,null,6.8641584797735984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU12*Bilans!F12+AV12","v":2.4507407407407404},2.3582599580712786,198.62967915528967,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":42.501841612697532},null,{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB12*Bilans!F12+BC12","v":10.730879629629628},0.35996055359830476,3.8626933720782524,null,6.8681862575513755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W12<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W12<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W12<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W12<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W12<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM12*Bilans!F12+BN12","v":2.9643657407407407},2.8525028825995808,240.25838645188429,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":35.137700238945563},null,{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F12<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F12<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F12<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F12<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F12<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F12<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F12<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F12<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F12<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F12<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F12*BT12+BU12","v":2.309774074074074},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY12","v":3.6663205237585834}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3496.5718944745945},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7986474649380226},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.236173113446978},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5398332895092115},null,null,null,null,{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R13*Bilans!F13+S13","v":10.81712962962963},0.35272379960384775,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.8154590637703252},null,7.001670565859305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC13*Bilans!F13+AD13","v":3.0044907407407409},2.8911137316561848,240.33475876412544,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":34.216311761564384},null,{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ13*Bilans!F13+AK13","v":10.80185185185185},0.35322268034218685,3.8154590637703252,null,6.9863927880815258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU13*Bilans!F13+AV13","v":2.4807407407407407},2.3871278825995805,198.43902974893902,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":41.440280389486496},null,{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB13*Bilans!F13+BC13","v":10.81712962962963},0.35272379960384775,3.8154590637703252,null,7.001670565859305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W13<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W13<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W13<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W13<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W13<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM13*Bilans!F13+BN13","v":3.0044907407407409},2.8911137316561848,240.33475876412544,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":34.216311761564384},null,{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F13<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F13<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F13<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F13<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F13<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F13<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F13<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F13<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F13<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F13<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F13*BT13+BU13","v":2.3370740740740743},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY13","v":3.6234932332550653}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7994263902143417},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.2369520387232975},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5406122147855306},null,null,null,null,{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R14*Bilans!F14+S14","v":11.553981481481481},0.29530309183816278,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.4119264545223578},null,8.1420550269591239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC14*Bilans!F14+AD14","v":3.3472870370370371},3.2209743186582811,237.52941560351795,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.245189779073197},null,{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ14*Bilans!F14+AK14","v":11.442592592592591},0.29817774485225335,3.4119264545223578,null,8.0306661380702344,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU14*Bilans!F14+AV14","v":2.7370370370370369},2.6337526205450734,194.22499495832696,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":33.319779504274067},null,{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB14*Bilans!F14+BC14","v":11.553981481481481},0.29530309183816278,3.4119264545223578,null,8.1420550269591239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W14<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W14<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W14<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W14<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W14<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM14*Bilans!F14+BN14","v":3.3472870370370371},3.2209743186582811,237.52941560351795,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.245189779073197},null,{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F14<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F14<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F14<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F14<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F14<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F14<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F14<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F14<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F14<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F14<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F14*BT14+BU14","v":2.5703037037037038},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY14","v":3.2946970744432553}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.1025676586946513},null,null,null,null,{"$f":"F11","v":3.7991737398031939},{"$f":"F15","v":3.1025676586946513},{"$f":"F28","v":3.4786408514983784},null,null,null,null,{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R15*Bilans!F15+S15","v":10.95449074074074},0.34143385966201223,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.7402340542428862},null,7.214256686497853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC15*Bilans!F15+AD15","v":3.0683935185185187},2.9526050838574425,240.28127337012324,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":32.79866445536129},null,{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ15*Bilans!F15+AK15","v":10.921296296296296},0.34247162175348178,3.7402340542428862,null,7.1810622420534092,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU15*Bilans!F15+AV15","v":2.5285185185185184},2.4331027253668762,198.00447553510253,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":39.801650133794439},null,{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB15*Bilans!F15+BC15","v":10.95449074074074},0.34143385966201223,3.7402340542428862,null,7.214256686497853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W15<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W15<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W15<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W15<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W15<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM15*Bilans!F15+BN15","v":3.0683935185185187},2.9526050838574425,240.28127337012324,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":32.79866445536129},null,{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F15<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F15<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F15<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F15<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F15<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F15<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F15<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F15<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F15<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F15<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F15*BT15+BU15","v":2.3805518518518518},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY15","v":3.5573146984534851}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.7964405589782055},{"$f":"F19","v":3.7964405589782055},{"$f":"F19","v":3.7964405589782055},null,null,null,null,{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R16*Bilans!F16+S16","v":12.382407407407408},0.23890700261994954,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.9582438389227641},null,9.4241635684846443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC16*Bilans!F16+AD16","v":3.732685185185185},3.5918291404612157,226.98257633583887,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.936695818633829},null,{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ16*Bilans!F16+AK16","v":12.162962962962961},0.24321736799913107,2.9582438389227641,null,9.2047191240401975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU16*Bilans!F16+AV16","v":3.025185185185185},2.9110272536687631,183.95988227233221,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":25.833160459616352},null,{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB16*Bilans!F16+BC16","v":12.382407407407408},0.23890700261994954,2.9582438389227641,null,9.4241635684846443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W16<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W16<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W16<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W16<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W16<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM16*Bilans!F16+BN16","v":3.732685185185185},3.5918291404612157,226.98257633583887,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.936695818633829},null,{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F16<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F16<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F16<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F16<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F16<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F16<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F16<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F16<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F16<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F16<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F16*BT16+BU16","v":2.8325185185185187},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY16","v":2.9896969914436555}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":681.42163797826674},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R17*Bilans!F17+S17","v":12.243981481481482},0.2477994590769205,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.0340519880589429},null,9.2099294934225391,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC17*Bilans!F17+AD17","v":3.6682870370370368},3.5298611111111109,229.2894464769648,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":21.898571824781797},null,{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ17*Bilans!F17+AK17","v":12.042592592592591},0.25194342204395348,3.0340519880589429,null,9.008540604533648,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU17*Bilans!F17+AV17","v":2.9770370370370371},2.8646960167714886,186.08226877332928,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":26.983287797595569},null,{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB17*Bilans!F17+BC17","v":12.243981481481482},0.2477994590769205,3.0340519880589429,null,9.2099294934225391,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W17<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W17<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W17<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W17<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W17<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM17*Bilans!F17+BN17","v":3.6682870370370368},3.5298611111111109,229.2894464769648,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":21.898571824781797},null,{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F17<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F17<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F17<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F17<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F17<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F17<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F17<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F17<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F17<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F17<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F17*BT17+BU17","v":2.7887037037037041},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY17","v":3.0366697192592849}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4408.3454434686537},null,null,null,null,null,{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R18*Bilans!F18+S18","v":12.198194444444445},0.25078522933597008,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.0591269912347561},null,9.1390674532096892,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC18*Bilans!F18+AD18","v":3.646986111111111},3.509363993710692,230.00440090174877,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":22.224207102739086},null,{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ18*Bilans!F18+AK18","v":12.002777777777776},0.25486825198901003,3.0591269912347561,null,8.9436507865430208,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU18*Bilans!F18+AV18","v":2.9611111111111108},2.8493710691823897,186.74833584905662,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":27.371946405527851},null,{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB18*Bilans!F18+BC18","v":12.198194444444445},0.25078522933597008,3.0591269912347561,null,9.1390674532096892,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W18<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W18<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W18<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W18<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W18<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM18*Bilans!F18+BN18","v":3.646986111111111},3.509363993710692,230.00440090174877,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":22.224207102739086},null,{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F18<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F18<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F18<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F18<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F18<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F18<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F18<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F18<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F18<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F18<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F18*BT18+BU18","v":2.7742111111111112},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY18","v":3.052533406382167}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.7964405589782055},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":4860.1586273238863},null,null,null,null,null,{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R19*Bilans!F19+S19","v":12.076805555555556},0.25881056809706277,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.1256049066310974},null,8.9512006489244591,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC19*Bilans!F19+AD19","v":3.5905138888888888},3.4550227987421382,231.78416508950764,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":23.106219205096391},null,{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ19*Bilans!F19+AK19","v":11.897222222222222},0.26271719971683283,3.1256049066310974,null,8.7716173155911257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU19*Bilans!F19+AV19","v":2.9188888888888886},2.8087421383647797,188.42768612977454,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":28.422870528377924},null,{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB19*Bilans!F19+BC19","v":12.076805555555556},0.25881056809706277,3.1256049066310974,null,8.9512006489244591,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W19<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W19<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W19<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W19<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W19<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM19*Bilans!F19+BN19","v":3.5905138888888888},3.4550227987421382,231.78416508950764,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":23.106219205096391},null,{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F19<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F19<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F19<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F19<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F19<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F19<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F19<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F19<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F19<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F19<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F19*BT19+BU19","v":2.735788888888889},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY19","v":3.0954040815856203}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5240.2792350541931},null,null,null,null,null,{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R20*Bilans!F20+S20","v":11.293101851851851},0.31477584328000197,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.5547956586636182},null,7.7383061931882331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC20*Bilans!F20+AD20","v":3.2259212962962964},3.1041884171907759,239.23056445955419,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":29.543876433694582},null,{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ20*Bilans!F20+AK20","v":11.21574074074074},0.31694702479622783,3.5547956586636182,null,7.6609450820771219,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU20*Bilans!F20+AV20","v":2.6462962962962959},2.5464360587002095,196.24624984404562,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":36.014946737442187},null,{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB20*Bilans!F20+BC20","v":11.293101851851851},0.31477584328000197,3.5547956586636182,null,7.7383061931882331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W20<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W20<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W20<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W20<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W20<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM20*Bilans!F20+BN20","v":3.2259212962962964},3.1041884171907759,239.23056445955419,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":29.543876433694582},null,{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F20<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F20<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F20<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F20<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F20<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F20<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F20<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F20<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F20<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F20<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F20*BT20+BU20","v":2.4877296296296296},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY20","v":3.4040564505733757}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-1.2500000000000178E-2},{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":10.612499999999997},{"$f":"R21*Bilans!F21+S21","v":10.708124999999999},0.37080013538272316,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.9705741996951218},null,6.7375508003048772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.37},{"$f":"AC21*Bilans!F21+AD21","v":2.911},2.8011509433962263,242.96062822641514,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":36.847653727241507},null,{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22045454545454524},{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.143181818181816},{"$f":"AJ21*Bilans!F21+AK21","v":10.456704545454544},0.37971563435070016,3.9705741996951218,null,6.4861303457594222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":4.9886363636363645E-2},{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.6492045454545452},{"$f":"AU21*Bilans!F21+AV21","v":2.2675738636363634},2.1820050385934819,189.25838902744428,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":47.303208826012998},null,{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-1.2500000000000178E-2},{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":10.612499999999997},{"$f":"BB21*Bilans!F21+BC21","v":10.708124999999999},0.37080013538272316,3.9705741996951218,null,6.7375508003048772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W21<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W21<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W21<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W21<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W21<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.78125},{"$f":"BM21*Bilans!F21+BN21","v":1.8717500000000005},1.8011179245283024,156.22176430188688,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":57.306542006143971},null,{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F21<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F21<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":4.9886363636363645E-2},{"$f":"IF(Bilans!F21<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F21<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F21<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F21<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F21<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F21<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F21<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F21<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.6492045454545452},{"$f":"Bilans!F21*BT21+BU21","v":2.2675738636363634},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY21","v":4.4307018577414992}]
[null,16,null,null,"3 | 25 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R22*Bilans!F22+S22","v":12.634768518518518},0.22319678809454635,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.8200397516514228},null,9.8147287668670948,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC22*Bilans!F22+AD22","v":3.8500879629629625},3.7048016247379452,222.21472433990391,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":19.265925527165219},null,{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ22*Bilans!F22+AK22","v":12.382407407407406},0.2277456764961891,2.8200397516514228,null,9.5623676557559829,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU22*Bilans!F22+AV22","v":3.1129629629629627},2.9954926624737945,179.67023438155141,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":23.827944260820363},null,{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB22*Bilans!F22+BC22","v":12.634768518518518},0.22319678809454635,2.8200397516514228,null,9.8147287668670948,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W22<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W22<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W22<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W22<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W22<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM22*Bilans!F22+BN22","v":3.8500879629629625},3.7048016247379452,222.21472433990391,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":19.265925527165219},null,{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F22<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F22<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F22<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F22<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F22<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F22<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F22<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F22<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F22<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F22<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F22*BT22+BU22","v":2.9123962962962966},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY22","v":2.9076991011808766}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R23*Bilans!F23+S23","v":11.844675925925925},0.27461530916322718,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.2527293413363823},null,8.5919465845895431,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC23*Bilans!F23+AD23","v":3.482523148148148},3.3511071802935009,234.71972033990386,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":24.872526587384261},null,{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ23*Bilans!F23+AK23","v":11.69537037037037},0.27812110590161454,3.2527293413363823,null,8.4426410290339877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU23*Bilans!F23+AV23","v":2.8381481481481479},2.73104821802935,191.2892782839904,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":30.519601187842756},null,{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB23*Bilans!F23+BC23","v":11.844675925925925},0.27461530916322718,3.2527293413363823,null,8.5919465845895431,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W23<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W23<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W23<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W23<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W23<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM23*Bilans!F23+BN23","v":3.482523148148148},3.3511071802935009,234.71972033990386,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":24.872526587384261},null,{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F23<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F23<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F23<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F23<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F23<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F23<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F23<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F23<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F23<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F23<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F23*BT23+BU23","v":2.662314814814815},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY23","v":3.1808304735036743}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-1.2500000000000178E-2},{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":10.612499999999997},{"$f":"R24*Bilans!F24+S24","v":10.702031249999999},0.36463609330916141,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.9023468654725608},null,6.7996843845274384,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.37},{"$f":"AC24*Bilans!F24+AD24","v":2.9402500000000003},2.829297169811321,240.91285982098483,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":35.813751360946988},null,{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22045454545454524},{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.143181818181816},{"$f":"AJ24*Bilans!F24+AK24","v":10.564176136363637},0.36939433942605704,3.9023468654725608,null,6.6618292708910758,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":4.9886363636363645E-2},{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.6492045454545452},{"$f":"AU24*Bilans!F24+AV24","v":2.2918934659090908},2.2054069200257289,187.78900068946103,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":45.945147104495142},null,{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-1.2500000000000178E-2},{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":10.612499999999997},{"$f":"BB24*Bilans!F24+BC24","v":10.702031249999999},0.36463609330916141,3.9023468654725608,null,6.7996843845274384,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W24<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W24<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W24<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W24<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W24<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.78125},{"$f":"BM24*Bilans!F24+BN24","v":1.929708333333334},1.8568891509433969,158.11293366336866,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":54.568548324154868},null,{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F24<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F24<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":4.9886363636363645E-2},{"$f":"IF(Bilans!F24<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F24<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F24<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F24<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F24<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F24<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F24<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F24<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.6492045454545452},{"$f":"Bilans!F24*BT24+BU24","v":2.2918934659090908},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY24","v":4.3969016311123585}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R25*Bilans!F25+S25","v":11.141898148148147},0.32647951316170187,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.6376014831046746},null,7.5042966650434728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC25*Bilans!F25+AD25","v":3.1555787037037035},3.0365002620545072,239.86130240770569,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":30.9571166047999},null,{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ25*Bilans!F25+AK25","v":11.084259259259259},0.32817722844817049,3.6376014831046746,null,7.4466577761545842,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU25*Bilans!F25+AV25","v":2.5937037037037034},2.4958280922431864,197.15215713043924,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":37.663368312535049},null,{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB25*Bilans!F25+BC25","v":11.141898148148147},0.32647951316170187,3.6376014831046746,null,7.5042966650434728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W25<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W25<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W25<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W25<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W25<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM25*Bilans!F25+BN25","v":3.1555787037037035},3.0365002620545072,239.86130240770569,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":30.9571166047999},null,{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F25<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F25<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F25<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F25<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F25<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F25<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F25<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F25<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F25<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F25<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F25*BT25+BU25","v":2.4398703703703704},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY25","v":3.4708286947792901}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10848.350876097564},null,{"$f":"F26/F28","v":3118.560190375727},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-1.2500000000000178E-2},{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":10.612499999999997},{"$f":"R26*Bilans!F26+S26","v":10.704791666666665},0.36742922115741999,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.9332532647357725},null,6.7715384019308926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.37},{"$f":"AC26*Bilans!F26+AD26","v":2.927},2.8165471698113209,241.8515471624483,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":36.279540137936401},null,{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22045454545454524},{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.143181818181816},{"$f":"AJ26*Bilans!F26+AK26","v":10.515492424242424},0.37404365920782251,3.9332532647357725,null,6.5822391595066518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":4.9886363636363645E-2},{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.6492045454545452},{"$f":"AU26*Bilans!F26+AV26","v":2.2808768939393937},2.1948060677530017,188.46382155323604,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":46.556749408923373},null,{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-1.2500000000000178E-2},{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":10.612499999999997},{"$f":"BB26*Bilans!F26+BC26","v":10.704791666666665},0.36742922115741999,3.9332532647357725,null,6.7715384019308926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W26<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W26<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W26<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W26<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W26<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.78125},{"$f":"BM26*Bilans!F26+BN26","v":1.903453703703704},1.8316252620545077,157.27817669724402,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":55.788177972028926},null,{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F26<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F26<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":4.9886363636363645E-2},{"$f":"IF(Bilans!F26<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F26<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F26<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F26<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F26<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F26<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F26<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F26<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.6492045454545452},{"$f":"Bilans!F26*BT26+BU26","v":2.2808768939393937},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY26","v":4.4121235434665875}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R27*Bilans!F27+S27","v":11.222824074074074},0.32017635214841472,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.5932828728404473},null,7.6295412012336268,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC27*Bilans!F27+AD27","v":3.1932268518518518},3.0727277253668763,239.55614881420973,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":30.192990183568376},null,{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ27*Bilans!F27+AK27","v":11.154629629629628},0.3221337679644462,3.5932828728404473,null,7.561346756789181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU27*Bilans!F27+AV27","v":2.6218518518518517},2.5229140461215933,196.69154793270951,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":36.772888950141088},null,{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB27*Bilans!F27+BC27","v":11.222824074074074},0.32017635214841472,3.5932828728404473,null,7.6295412012336268,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W27<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W27<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W27<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W27<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W27<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM27*Bilans!F27+BN27","v":3.1932268518518518},3.0727277253668763,239.55614881420973,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":30.192990183568376},null,{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F27<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F27<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F27<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F27<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F27<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F27<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F27<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F27<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F27<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F27<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F27*BT27+BU27","v":2.4654851851851851},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY27","v":3.4347690036463097}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.4786408514983784},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R28*Bilans!F28+S28","v":12.189675925925926},0.25134319621970996,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.0637921081046748},null,9.1258838178212507,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC28*Bilans!F28+AD28","v":3.6430231481481479},3.5055505765199158,230.13477828191952,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":22.285210547577165},null,{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ28*Bilans!F28+AK28","v":11.99537037037037},0.25541454857221529,3.0637921081046748,null,8.9315782622656954,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU28*Bilans!F28+AV28","v":2.958148148148148},2.8465199161425576,186.87028341974744,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":27.444716701224863},null,{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB28*Bilans!F28+BC28","v":12.189675925925926},0.25134319621970996,3.0637921081046748,null,9.1258838178212507,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W28<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W28<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W28<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W28<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W28<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM28*Bilans!F28+BN28","v":3.6430231481481479},3.5055505765199158,230.13477828191952,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":22.285210547577165},null,{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F28<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F28<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F28<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F28<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F28<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F28<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F28<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F28<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F28<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F28<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F28*BT28+BU28","v":2.771514814814815},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY28","v":3.0555030944653598}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R29*Bilans!F29+S29","v":13.994583333333333},0.14200611358234566,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":1.987316390370935},null,12.007266942962397,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC29*Bilans!F29+AD29","v":4.770458333333333},4.5904410377358484,186.44132255752419,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.528834751309672},null,{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ29*Bilans!F29+AK29","v":13.51375},0.14705883935776043,1.987316390370935,null,11.526433609629064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU29*Bilans!F29+AV29","v":3.7644166666666665},3.6223632075471697,147.122723426139,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.342669509576465},null,{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB29*Bilans!F29+BC29","v":13.994583333333333},0.14200611358234566,1.987316390370935,null,12.007266942962397,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W29<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W29<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W29<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W29<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W29<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM29*Bilans!F29+BN29","v":4.4632546296296294},4.2948299266247378,174.4350412296109,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.253529463955944},null,{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F29<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F29<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":9.9999999999999908E-2},{"$f":"IF(Bilans!F29<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F29<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F29<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F29<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F29<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F29<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F29<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F29<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F29*BT29+BU29","v":3.480083333333333},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY29","v":2.4333819859744517}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R30*Bilans!F30+S30","v":13.437250000000001},0.17428158830748522,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.341865272484756},null,11.095384727515246,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC30*Bilans!F30+AD30","v":4.3499249999999998},4.1857768867924525,204.51787542563275,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":13.890762400304911},null,{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ30*Bilans!F30+AK30","v":13.05775},0.17934676896745272,2.341865272484756,null,10.715884727515245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU30*Bilans!F30+AV30","v":3.4705500000000002},3.3395858490566042,163.17281621141282,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":17.410431958665438},null,{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB30*Bilans!F30+BC30","v":13.437250000000001},0.17428158830748522,2.341865272484756,null,11.095384727515246,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W30<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W30<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W30<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W30<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W30<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM30*Bilans!F30+BN30","v":4.1620694444444437},4.0050102201257856,195.68558082075469,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":14.51772380078866},null,{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F30<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F30<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":9.9999999999999908E-2},{"$f":"IF(Bilans!F30<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F30<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F30<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F30<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F30<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F30<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F30<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F30<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F30*BT30+BU30","v":3.22675},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY30","v":2.624427703733867}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R31*Bilans!F31+S31","v":13.2035},0.18862921745850833,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.4905658727134146},null,10.712934127286585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC31*Bilans!F31+AD31","v":4.1735499999999996},4.0160575471698108,210.1130782790612,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":15.502444751514403},null,{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ31*Bilans!F31+AK31","v":12.8665},0.19356980318761235,2.4905658727134146,null,10.375934127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU31*Bilans!F31+AV31","v":3.3473000000000002},3.2209867924528304,168.51637261408194,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":19.329079644096115},null,{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB31*Bilans!F31+BC31","v":13.2035},0.18862921745850833,2.4905658727134146,null,10.712934127286585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W31<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W31<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W31<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W31<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W31<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM31*Bilans!F31+BN31","v":4.0357499999999993},3.8834575471698107,203.17567913759777,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.031773101079835},null,{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F31<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F31<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":9.9999999999999908E-2},{"$f":"IF(Bilans!F31<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F31<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F31<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F31<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F31<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F31<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F31<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F31<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F31*BT31+BU31","v":3.1205000000000003},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY31","v":2.7137869229364702}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R37*Bilans!F37+S37","v":12.387731481481481},0.23856895391194172,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.955328140879065},null,9.4324033406024164,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC37*Bilans!F37+AD37","v":3.7351620370370369},3.5942125262054505,226.88948722132739,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":20.900362956770081},null,{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ37*Bilans!F37+AK37","v":12.167592592592591},0.24288519839809686,2.955328140879065,null,9.2122644517135264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU37*Bilans!F37+AV37","v":3.027037037037037},2.9128092243186581,183.87498971212352,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":25.789655468780307},null,{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB37*Bilans!F37+BC37","v":12.387731481481481},0.23856895391194172,2.955328140879065,null,9.4324033406024164,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W37<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W37<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W37<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W37<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W37<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM37*Bilans!F37+BN37","v":3.7351620370370369},3.5942125262054505,226.88948722132739,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":20.900362956770081},null,{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F37<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F37<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F37<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F37<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F37<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F37<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F37<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F37<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F37<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F37<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F37*BT37+BU37","v":2.8342037037037038},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY37","v":2.9879193517236913}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R44*Bilans!F44+S44","v":12.186481481481481},0.25155263490854818,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.0655415269308945},null,9.120939954550586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC44*Bilans!F44+AD44","v":3.641537037037037},3.5041205450733752,230.18345648064633,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":22.308121070708427},null,{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ44*Bilans!F44+AK44","v":11.992592592592592},0.25561958377743715,3.0655415269308945,null,8.927051065661697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU44*Bilans!F44+AV44","v":2.9570370370370371},2.8454507337526205,186.91585426803704,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":27.472043159489711},null,{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB44*Bilans!F44+BC44","v":12.186481481481481},0.25155263490854818,3.0655415269308945,null,9.120939954550586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W44<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W44<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W44<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W44<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W44<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM44*Bilans!F44+BN44","v":3.641537037037037},3.5041205450733752,230.18345648064633,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":22.308121070708427},null,{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F44<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F44<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F44<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F44<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F44<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F44<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F44<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F44<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F44<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F44<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F44*BT44+BU44","v":2.7705037037037039},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY44","v":3.0566182177278622}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R61*Bilans!F61+S61","v":11.917083333333334},0.26961931523586496,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":3.2130758479420729},null,8.7040074853912621,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC61*Bilans!F61+AD61","v":3.5162083333333332},3.3835212264150942,233.86997746870685,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":24.309925308147609},null,{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ61*Bilans!F61+AK61","v":11.758333333333333},0.27325946261732725,3.2130758479420729,null,8.5452574853912608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU61*Bilans!F61+AV61","v":2.8633333333333333},2.7552830188679245,190.44596868844914,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":29.852885431159315},null,{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB61*Bilans!F61+BC61","v":11.917083333333334},0.26961931523586496,3.2130758479420729,null,8.7040074853912621,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W61<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W61<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W61<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W61<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W61<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM61*Bilans!F61+BN61","v":3.5162083333333332},3.3835212264150942,233.86997746870685,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":24.309925308147609},null,{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F61<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F61<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F61<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F61<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F61<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F61<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F61<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F61<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F61<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F61<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F61*BT61+BU61","v":2.6852333333333336},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY61","v":3.1536820237930612}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R71*Bilans!F71+S71","v":13.341916666666666},0.18007246273664074,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.4025117917936991},null,10.939404874872967,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC71*Bilans!F71+AD71","v":4.2779916666666669},4.1165580188679245,206.94158049328121,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":14.532028520525195},null,{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ71*Bilans!F71+AK71","v":12.979749999999999},0.18509692342253889,2.4025117917936991,null,10.5772382082063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU71*Bilans!F71+AV71","v":3.4202833333333333},3.291216037735849,165.45119623534288,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":18.176241805669836},null,{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB71*Bilans!F71+BC71","v":13.341916666666666},0.18007246273664074,2.4025117917936991,null,10.939404874872967,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W71<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W71<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W71<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W71<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W71<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM71*Bilans!F71+BN71","v":4.1105509259259252},3.9554357966457014,198.84187992634349,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.123981682957847},null,{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F71<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F71<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":9.9999999999999908E-2},{"$f":"IF(Bilans!F71<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F71<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F71<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F71<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F71<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F71<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F71<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F71<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F71*BT71+BU71","v":3.1834166666666666},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY71","v":2.6601519624166667}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R77*Bilans!F77+S77","v":13.077},0.19660771879785213,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.5710391387195122},null,10.505960861280489,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC77*Bilans!F77+AD77","v":4.0781000000000001},3.9242094339622642,212.65156925246205,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":16.432785951851084},null,{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ77*Bilans!F77+AK77","v":12.763},0.20144473389638112,2.5710391387195122,null,10.191960861280489,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU77*Bilans!F77+AV77","v":3.2806000000000002},3.1568037735849059,171.06611855757021,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":20.427526790905294},null,{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB77*Bilans!F77+BC77","v":13.077},0.19660771879785213,2.5710391387195122,null,10.505960861280489,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W77<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W77<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W77<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W77<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W77<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM77*Bilans!F77+BN77","v":3.9673888888888884},3.8176761006289306,206.87856429636449,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":16.891347500096487},null,{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F77<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F77<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":9.9999999999999908E-2},{"$f":"IF(Bilans!F77<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F77<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F77<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F77<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F77<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F77<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F77<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F77<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F77*BT77+BU77","v":3.0630000000000002},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY77","v":2.7647313395439945}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R94*Bilans!F94+S94","v":12.578333333333333},0.22665531874238512,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.8509461509146341},null,9.727387182418699,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC94*Bilans!F94+AD94","v":3.823833333333333},3.6795377358490562,223.3439917938334,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":19.630651487302046},null,{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ94*Bilans!F94+AK94","v":12.333333333333332},0.2311577960201055,2.8509461509146341,null,9.482387182418698,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU94*Bilans!F94+AV94","v":3.0933333333333333},2.9766037735849058,180.67665465255408,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":24.266489066442389},null,{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB94*Bilans!F94+BC94","v":12.578333333333333},0.22665531874238512,2.8509461509146341,null,9.727387182418699,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W94<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W94<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W94<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W94<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W94<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM94*Bilans!F94+BN94","v":3.823833333333333},3.6795377358490562,223.3439917938334,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":19.630651487302046},null,{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F94<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F94<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F94<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F94<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F94<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F94<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F94<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F94<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F94<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F94<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F94*BT94+BU94","v":2.8945333333333334},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY94","v":2.9256433137258471}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"R104*Bilans!F104+S104","v":14.693624999999999},9.6039912338580571E-2,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":1.4111744569359759},null,13.282450543064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.6300000000000008},{"$f":"AC104*Bilans!F104+AD104","v":6.0235124999999998},5.7962101415094338,157.75474456656698,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.5878037695876852},null,{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"AJ104*Bilans!F104+AK104","v":14.693624999999999},9.6039912338580571E-2,1.4111744569359759,null,13.282450543064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.6300000000000008},{"$f":"AU104*Bilans!F104+AV104","v":6.0235124999999998},5.7962101415094338,157.75474456656698,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.5878037695876852},null,{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"BB104*Bilans!F104+BC104","v":14.693624999999999},9.6039912338580571E-2,1.4111744569359759,null,13.282450543064023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W104<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W104<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W104<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W104<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W104<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.6300000000000008},{"$f":"BM104*Bilans!F104+BN104","v":5.8946805555555555},5.6722397798742135,154.38065835227798,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.7099287292059824},null,{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F104<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F104<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F104<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F104<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F104<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F104<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F104<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F104<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F104<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F104<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F104*BT104+BU104","v":4.1885300000000001},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY104","v":2.0218005106859103}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F116<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F116<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F116<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F116<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F116<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F116<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F116<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F116<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F116<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F116<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F116<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F116<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F116<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F116<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F116<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F116*BT116+BU116","v":4.1548833333333333},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY116","v":2.0381732562943817}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F119<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F119<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F119<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F119<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F119<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F119<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F119<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F119<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F119<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F119<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F119<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F119<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F119<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F119<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F119<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F119*BT119+BU119","v":4.4195933333333333},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY119","v":1.9160975805518885}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F136<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F136<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F136<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F136<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F136<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F136<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F136<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F136<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F136<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F136<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F136<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F136<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F136<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F136<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F136<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F136*BT136+BU136","v":4.565853333333334},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY136","v":1.854718378971858}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F142<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F142<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F142<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F142<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F142<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F142<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F142<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F142<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F142<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F142<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F142<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F142<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F142<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F142<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F142<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F142*BT142+BU142","v":4.4340133333333336},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY142","v":1.9098661768472931}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F152<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F152<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F152<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F152<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F152<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F152<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F152<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F152<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F152<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F152<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F152<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F152<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F152<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F152<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F152<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F152*BT152+BU152","v":4.6767500000000002},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY152","v":1.8107386738703704}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F169<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F169<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F169<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F169<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F169<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F169<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F169<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F169<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F169<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F169<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F169<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F169<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F169<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F169<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F169<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F169*BT169+BU169","v":4.8127100000000009},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY169","v":1.759584951726419}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F175<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F175<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F175<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F175<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F175<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F175<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F175<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F175<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F175<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F175<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F175<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F175<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F175<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F175<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F175<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F175*BT175+BU175","v":4.5507466666666669},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY175","v":1.8608753053762435}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F185<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F185<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F185<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F185<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F185<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F185<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F185<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F185<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F185<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F185<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F185<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F185<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F185<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F185<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F185<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F185*BT185+BU185","v":4.9510733333333343},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY185","v":1.7104113639379046}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F201<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F201<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F201<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F201<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F201<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F201<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F201<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F201<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F201<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F201<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F201<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F201<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F201<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F201<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F201<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F201*BT201+BU201","v":4.8614633333333339},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY201","v":1.7419389003633177}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F211<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F211<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F211<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F211<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F211<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F211<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F211<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.13439999999999994},{"$f":"IF(Bilans!F211<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F211<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F211<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F211<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F211<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F211<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F211<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F211<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.272000000000002},{"$f":"Bilans!F211*BT211+BU211","v":5.1957599999999999},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY211","v":1.6298620592604847}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F217<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F217<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F217<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F217<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F217<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F217<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F217<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F217<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F217<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F217<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F217<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F217<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F217<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F217<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F217<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F217*BT217+BU217","v":4.6815566666666664},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY217","v":1.8088795449853765}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F234<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F234<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F234<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F234<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F234<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F234<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F234<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.13439999999999994},{"$f":"IF(Bilans!F234<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F234<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F234<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F234<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F234<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F234<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F234<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F234<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.272000000000002},{"$f":"Bilans!F234*BT234+BU234","v":5.5575200000000002},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY234","v":1.5237681723184542}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F244<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F244<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F244<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F244<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F244<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F244<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F244<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F244<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F244<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F244<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F244<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F244<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F244<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F244<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F244<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F244*BT244+BU244","v":4.4601066666666664},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY244","v":1.8986927277576149}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"R250*Bilans!F250+S250","v":14.679833333333333},8.2981544734369569E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":1.2181552464430896},null,13.461678086890243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.6300000000000008},{"$f":"AC250*Bilans!F250+AD250","v":6.2041833333333338},5.9700632075471702,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"AJ250*Bilans!F250+AK250","v":14.679833333333333},8.2981544734369569E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":13.461678086890243},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.6300000000000008},{"$f":"AU250*Bilans!F250+AV250","v":6.2041833333333338},5.9700632075471702,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"BB250*Bilans!F250+BC250","v":14.679833333333333},8.2981544734369569E-2,1.2181552464430896,null,{"$f":"BD250-BF250","v":13.461678086890243},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W250<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W250<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W250<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W250<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W250<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.6300000000000008},{"$f":"BM250*Bilans!F250+BN250","v":6.0586481481481478},5.8300199161425574,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F250<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F250<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F250<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F250<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F250<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F250<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F250<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F250<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F250<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F250<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F250*BT250+BU250","v":4.3021733333333341},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY250","v":1.968393980644648}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W260<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W260<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W260<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W260<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W260<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.2504675925925919},2.1655442872117394,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F260<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F260<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F260<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F260<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F260<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F260<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F260<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F260<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F260<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F260<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F260*BT260+BU260","v":4.8717633333333339},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY260","v":1.7382560509623664}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"R277*Bilans!F277+S277","v":14.655041666666666},5.9446243760905043E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":0.87118717924288669},null,13.783854487423779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.6300000000000008},{"$f":"AC277*Bilans!F277+AD277","v":6.5289541666666668},6.2825785377358496,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"AJ277*Bilans!F277+AK277","v":14.655041666666666},5.9446243760905043E-2,0.87118717924288669,null,13.783854487423779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.6300000000000008},{"$f":"AU277*Bilans!F277+AV277","v":6.5289541666666668},6.2825785377358496,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"BB277*Bilans!F277+BC277","v":14.655041666666666},5.9446243760905043E-2,0.87118717924288669,null,13.783854487423779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W277<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W277<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W277<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W277<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W277<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.6300000000000008},{"$f":"BM277*Bilans!F277+BN277","v":6.3533935185185184},6.1136428197064987,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F277<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F277<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F277<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F277<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F277<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F277<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F277<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F277<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F277<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F277<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F277*BT277+BU277","v":4.5064566666666668},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY277","v":1.8791642124647647}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"R286*Bilans!F286+S286","v":14.67675},8.005879471929013E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":1.1750029153963415},null,13.501747084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.6300000000000008},{"$f":"AC286*Bilans!F286+AD286","v":6.2445750000000002},6.0089306603773585,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"AJ286*Bilans!F286+AK286","v":14.67675},8.005879471929013E-2,1.1750029153963415,null,13.501747084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.13099999999999995},{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.6300000000000008},{"$f":"AU286*Bilans!F286+AV286","v":6.2445750000000002},6.0089306603773585,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":-9.9999999999999638E-3},{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":14.799999999999999},{"$f":"BB286*Bilans!F286+BC286","v":14.67675},8.005879471929013E-2,1.1750029153963415,null,13.501747084603659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W286<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W286<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W286<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W286<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W286<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":4.6300000000000008},{"$f":"BM286*Bilans!F286+BN286","v":6.0953055555555551},5.8652940251572323,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F286<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F286<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.240000000000007E-2},{"$f":"IF(Bilans!F286<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F286<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F286<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F286<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F286<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F286<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F286<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F286<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":3.3119999999999994},{"$f":"Bilans!F286*BT286+BU286","v":4.3275800000000002},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY286","v":1.956837792258781}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.700000000000001},{"$f":"R292*Bilans!F292+S292","v":14.495000000000001},0.11340787587603798,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":1.6438471608231706},null,12.85115283917683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.36333333333333356},{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.3066666666666649},{"$f":"AC292*Bilans!F292+AD292","v":5.5675833333333342},5.3574858490566051,174.80248023838018,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.2472373798531038},null,{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.26666666666666689},{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":11.733333333333331},{"$f":"AJ292*Bilans!F292+AK292","v":14.126666666666667},0.11636482969489173,1.6438471608231706,null,12.482819505843496,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.23333333333333325},{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.186666666666667},{"$f":"AU292*Bilans!F292+AV292","v":4.2808333333333337},4.1192924528301891,134.40306850437187,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.4256409691525374},null,{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.700000000000001},{"$f":"BB292*Bilans!F292+BC292","v":14.495000000000001},0.11340787587603798,1.6438471608231706,null,12.85115283917683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W292<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W292<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W292<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W292<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W292<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.3066666666666649},{"$f":"BM292*Bilans!F292+BN292","v":3.3736944444444421},3.2463852201257839,105.92210680073624,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":11.960062985320237},null,{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F292<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F292<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.20266666666666686},{"$f":"IF(Bilans!F292<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F292<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F292<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F292<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F292<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F292<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F292<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F292<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.1093333333333315},{"$f":"Bilans!F292*BT292+BU292","v":3.9282666666666666},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY292","v":2.1557528578397398}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.700000000000001},{"$f":"R309*Bilans!F309+S309","v":14.19},0.13088627608329467,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":1.8572762576219515},null,12.332723742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.36333333333333356},{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.3066666666666649},{"$f":"AC309*Bilans!F309+AD309","v":5.0134999999999996},4.8243113207547168,181.35080452462037,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.2724776761281138},null,{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.26666666666666689},{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":11.733333333333331},{"$f":"AJ309*Bilans!F309+AK309","v":13.719999999999999},0.13536998962259122,1.8572762576219515,null,11.862723742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.23333333333333325},{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.186666666666667},{"$f":"AU309*Bilans!F309+AV309","v":3.9249999999999998},3.7768867924528302,141.97704353428443,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":11.843966071151158},null,{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.700000000000001},{"$f":"BB309*Bilans!F309+BC309","v":14.19},0.13088627608329467,1.8572762576219515,null,12.332723742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W309<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W309<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W309<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W309<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W309<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.3066666666666649},{"$f":"BM309*Bilans!F309+BN309","v":3.1923888888888863},3.0719213836477963,115.47667165761612,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":14.561999946519151},null,{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F309<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F309<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.20266666666666686},{"$f":"IF(Bilans!F309<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F309<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F309<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F309<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F309<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F309<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F309<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F309<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.1093333333333315},{"$f":"Bilans!F309*BT309+BU309","v":3.6191999999999993},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY309","v":2.3398464005921911}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.700000000000001},{"$f":"R315*Bilans!F315+S315","v":14.69},0.10261351207474809,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":1.5073924923780493},null,13.182607507621951,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.36333333333333356},{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.3066666666666649},{"$f":"AC315*Bilans!F315+AD315","v":5.9218333333333328},5.6983679245283012,167.84223057156009,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.1510212929829082},null,{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.26666666666666689},{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":11.733333333333331},{"$f":"AJ315*Bilans!F315+AK315","v":14.386666666666665},0.10477704997993856,1.5073924923780493,null,12.879274174288616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.23333333333333325},{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.186666666666667},{"$f":"AU315*Bilans!F315+AV315","v":4.5083333333333329},4.3382075471698105,127.7794696732628,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.0795540687976235},null,{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.700000000000001},{"$f":"BB315*Bilans!F315+BC315","v":14.69},0.10261351207474809,1.5073924923780493,null,13.182607507621951,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W315<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W315<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W315<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W315<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W315<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":2.3066666666666649},{"$f":"BM315*Bilans!F315+BN315","v":3.4896111111111083},3.3579276729559724,98.905875891394345,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":10.43821840515383},null,{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F315<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F315<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":0.20266666666666686},{"$f":"IF(Bilans!F315<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F315<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F315<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F315<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F315<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F315<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F315<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F315<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.1093333333333315},{"$f":"Bilans!F315*BT315+BU315","v":4.1258666666666661},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY315","v":2.052507455328155}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R325*Bilans!F325+S325","v":13.626083333333334},0.16305041285409844,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.2217385130843499},null,11.404344820248983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC325*Bilans!F325+AD325","v":4.4924083333333327},4.3228834905660367,199.14069221716522,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.681187164488753},null,{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ325*Bilans!F325+AK325","v":13.212250000000001},0.16815746849206983,2.2217385130843499,null,10.990511486915651,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU325*Bilans!F325+AV325","v":3.5701166666666664},3.4353952830188677,158.25709765089741,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.957201462410367},null,{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB325*Bilans!F325+BC325","v":13.626083333333334},0.16305041285409844,2.2217385130843499,null,11.404344820248983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W325<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W325<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W325<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W325<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W325<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM325*Bilans!F325+BN325","v":4.2641157407407402},4.1032057127882595,189.02087639819507,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.360113645604887},null,{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F325<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F325<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":9.9999999999999908E-2},{"$f":"IF(Bilans!F325<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F325<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F325<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F325<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F325<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F325<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F325<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F325<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F325*BT325+BU325","v":3.312583333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY325","v":2.5564253758717785}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R342*Bilans!F342+S342","v":12.838148148148148},0.21098526478468996,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.708660086382114},null,10.129488061766034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC342*Bilans!F342+AD342","v":3.9447037037037034},3.7958469601677147,217.84384220729149,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":17.991810198207514},null,{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ342*Bilans!F342+AK342","v":12.559259259259258},0.21567036960282243,2.708660086382114,null,9.8505991728771445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU342*Bilans!F342+AV342","v":3.1837037037037037},3.0635639412997904,175.81808403333844,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":22.292388654961467},null,{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB342*Bilans!F342+BC342","v":12.838148148148148},0.21098526478468996,2.708660086382114,null,10.129488061766034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W342<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W342<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W342<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W342<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W342<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM342*Bilans!F342+BN342","v":3.9447037037037034},3.7958469601677147,217.84384220729149,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":17.991810198207514},null,{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F342<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F342<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F342<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F342<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F342<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F342<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F342<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F342<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F342<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F342<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F342*BT342+BU342","v":2.9767703703703705},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY342","v":2.8448187261315758}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R352*Bilans!F352+S352","v":12.39412037037037},0.238163678826561,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.9518293032266261},null,9.4422910671437439,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC352*Bilans!F352+AD352","v":3.738134259259259},3.5970725890985324,226.77735364623922,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.856827077379474},null,{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ352*Bilans!F352+AK352","v":12.173148148148147},0.24248692838554473,2.9518293032266261,null,9.2213188449215213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU352*Bilans!F352+AV352","v":3.0292592592592591},2.9149475890985324,183.77279965843431,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":25.737519692013159},null,{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB352*Bilans!F352+BC352","v":12.39412037037037},0.238163678826561,2.9518293032266261,null,9.4422910671437439,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W352<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W352<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W352<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W352<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W352<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM352*Bilans!F352+BN352","v":3.738134259259259},3.5970725890985324,226.77735364623922,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.856827077379474},null,{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F352<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F352<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F352<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F352<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F352<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F352<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F352<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F352<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F352<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F352<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F352*BT352+BU352","v":2.8362259259259259},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY352","v":2.9857889724559357}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R358*Bilans!F358+S358","v":12.892453703703703},0.20778976817785977,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.6789199663363821},null,10.213533737367321,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC358*Bilans!F358+AD358","v":3.9699675925925924},3.8201574947589099,216.59696678015544,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":17.66187455140053},null,{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ358*Bilans!F358+AK358","v":12.606481481481481},0.21250338330101307,2.6789199663363821,null,9.9275615151450989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU358*Bilans!F358+AV358","v":3.2025925925925924},3.0817400419287209,174.72984985631743,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":21.893846178147225},null,{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB358*Bilans!F358+BC358","v":12.892453703703703},0.20778976817785977,2.6789199663363821,null,10.213533737367321,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W358<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W358<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W358<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W358<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W358<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM358*Bilans!F358+BN358","v":3.9699675925925924},3.8201574947589099,216.59696678015544,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":17.66187455140053},null,{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F358<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F358<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F358<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F358<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F358<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F358<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F358<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F358<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F358<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F358<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F358*BT358+BU358","v":2.9939592592592597},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY358","v":2.828486081376548}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R369*Bilans!F369+S369","v":13.015583333333334},0.20053726564990029,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.6101094925050816},null,10.405473840828252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC369*Bilans!F369+AD369","v":4.0317583333333333},3.8796165094339621,213.76005668472163,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":16.900358601027989},null,{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ369*Bilans!F369+AK369","v":12.71275},0.20531430984681376,2.6101094925050816,null,10.102640507494918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU369*Bilans!F369+AV369","v":3.248216666666667},3.1256424528301889,172.21741021785556,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":20.977098703190858},null,{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB369*Bilans!F369+BC369","v":13.015583333333334},0.20053726564990029,2.6101094925050816,null,10.405473840828252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W369<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W369<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W369<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W369<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W369<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM369*Bilans!F369+BN369","v":3.9341990740740735},3.7857387316561839,208.58755598770264,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.319449357567859},null,{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F369<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F369<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":9.9999999999999908E-2},{"$f":"IF(Bilans!F369<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F369<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F369<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F369<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F369<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F369<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F369<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F369<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F369*BT369+BU369","v":3.0350833333333336},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY369","v":2.7901613112292103}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"R370*Bilans!F370+S370","v":12.693333333333333},0.21964026311744211,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.7879670731707318},null,9.9053662601626016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"AC370*Bilans!F370+AD370","v":3.8773333333333331},3.731018867924528,221.00444562908422,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":18.892658771429531},null,{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.22222222222222221},{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.255555555555555},{"$f":"AJ370*Bilans!F370+AK370","v":12.433333333333332},0.22423327666252538,2.7879670731707318,null,9.6453662601626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":8.888888888888892E-2},{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0622222222222222},{"$f":"AU370*Bilans!F370+AV370","v":3.1333333333333333},3.0150943396226415,178.5971276576162,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":23.378660300985992},null,{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.25555555555555565},{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.488888888888889},{"$f":"BB370*Bilans!F370+BC370","v":12.693333333333333},0.21964026311744211,2.7879670731707318,null,9.9053662601626016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W370<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W370<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W370<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W370<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W370<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.7822222222222219},{"$f":"BM370*Bilans!F370+BN370","v":3.8773333333333331},3.731018867924528,221.00444562908422,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":18.892658771429531},null,{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F370<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F370<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":8.0888888888888913E-2},{"$f":"IF(Bilans!F370<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F370<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F370<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F370<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F370<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F370<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F370<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F370<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8662222222222224},{"$f":"Bilans!F370*BT370+BU370","v":2.9309333333333334},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY370","v":2.8893090118130478}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$5,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$5,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$6,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$6,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"R371*Bilans!F371+S371","v":13.125583333333333},0.19352532188077742,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWO-A14'!$C$39+'AWO-A14'!$C$40)","v":2.5401327394563009},null,10.585450593877033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$10,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$10,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.16600000000000001},{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$11,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$11,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"AC371*Bilans!F371+AD371","v":4.1147583333333326},3.9594844339622637,211.717302450023,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.070375824954109},null,{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$27,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$27,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$16,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$16,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$16,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$28,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$28,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$17,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$17,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$17,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.34},{"$f":"AJ371*Bilans!F371+AK371","v":12.80275},0.19840524414335209,2.5401327394563009,null,10.262617260543699,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$21,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$21,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$21,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11599999999999992},{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$22,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$22,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$22,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.0080000000000005},{"$f":"AU371*Bilans!F371+AV371","v":3.3062166666666668},3.1814537735849058,170.11528193805799,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":20.000417247970777},null,{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$16,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$16,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$5,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$5,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$5,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$5,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$17,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$17,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$6,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$6,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$6,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$6,0))))))","v":12.56},{"$f":"BB371*Bilans!F371+BC371","v":13.125583333333333},0.19352532188077742,2.5401327394563009,null,10.585450593877033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWO-A14'!$O$3,'AWO-A14'!$N$21,IF(Bilans!W371<='AWO-A14'!$P$3,'AWO-A14'!$O$21,IF(Bilans!W371<='AWO-A14'!$Q$3,'AWO-A14'!$P$10,IF(Bilans!W371<='AWO-A14'!$R$3,'AWO-A14'!$Q$10,IF(Bilans!W371<='AWO-A14'!$S$3,'AWO-A14'!$R$10,IF(Bilans!W371<='AWO-A14'!$U$3,'AWO-A14'!$S$10,0))))))","v":0.11888888888888882},{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$22,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$22,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$11,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$11,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$11,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$11,0))))))","v":3.6879999999999997},{"$f":"BM371*Bilans!F371+BN371","v":3.993643518518518},3.8429399895178191,205.48556298877637,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.557740454024913},null,{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$32,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$32,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$32,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$32,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$32,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$32,IF(Bilans!F371<='AWO-A14'!$V$3,'AWO-A14'!$S$32,IF(Bilans!F371<='AWO-A14'!$W$3,'AWO-A14'!$V$32,'AWO-A14'!$V$32))))))))","v":9.9999999999999908E-2},{"$f":"IF(Bilans!F371<='AWO-A14'!$O$3,'AWO-A14'!$N$33,IF(Bilans!F371<='AWO-A14'!$P$3,'AWO-A14'!$O$33,IF(Bilans!F371<='AWO-A14'!$Q$3,'AWO-A14'!$P$33,IF(Bilans!F371<='AWO-A14'!$R$3,'AWO-A14'!$Q$33,IF(Bilans!F371<='AWO-A14'!$S$3,'AWO-A14'!$R$33,IF(Bilans!F371<='AWO-A14'!$U$3,'AWO-A14'!$S$33,IF(Bilans!F371<='AWO-A14'!$V$3,'AWO-A14'!$S$33,IF(Bilans!F371<='AWO-A14'!$W$3,'AWO-A14'!$V$33,'AWO-A14'!$V$33))))))))","v":2.8280000000000003},{"$f":"Bilans!F371*BT371+BU371","v":3.0850833333333334},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A14'!BY371","v":2.7449411176434744}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":4.2362112261847003},{"$f":"SUM(AF7:AF372)/229","v":4.0781381239689463},{"$f":"SUM(AG7:AG372)/Z373","v":3.7991737398031939},{"$f":"SUM(AH7:AH372)","v":3536.6982307766598},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.601402036029874},{"$f":"SUM(AX7:AX372)/229","v":3.4676060003724301},{"$f":"SUM(AY7:AY372)/AR373","v":3.1025676586946513},{"$f":"SUM(AZ7:AZ372)","v":4368.6320223621997},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10848.350876097564},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.956075585476305},{"$f":"SUM(BP7:BP372)/229","v":3.8077562880722842},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.4786408514983784},{"$f":"SUM(BR7:BR372)","v":3988.5114146318929},null,null,null,null,null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":871.64721269199356},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.7964405589782055}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWO-A16","index":66,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4557.0676724519199},null,null,"COP",{"$f":"K13","v":3.6747576951744785},{"$f":"L13","v":3.1577120046117759},{"$f":"M13","v":3.4253063392871428},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99922168097604147},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99922168097604147},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99922168097604147},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.6747576951744785},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.7831902395852914E-4},{"$f":"1-L3","v":7.7831902395852914E-4},{"$f":"1-M3","v":7.7831902395852914E-4}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99922168097604147},null,null,"COP-Inst",{"$f":"K14","v":3.6755366204507975},{"$f":"L14","v":3.1584909298880954},{"$f":"M14","v":3.4260852645634619}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.7831902395852914E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.6755366204507975},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R7*Bilans!F7+S7","v":14.257666666666665},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.18024498114478993},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":11.687793807164633},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"AC7*Bilans!F7+AD7","v":3.9366166666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.7880650943396228},{"$f":"AF7*Z7","v":205.17121425991718},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.014865619098238},null,{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.28000000000000008},{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ7*Bilans!F7+AK7","v":14.500333333333334},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.17722853678090383},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":11.930460473831301},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU7*Bilans!F7+AV7","v":3.1722833333333331},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.0525745283018866},{"$f":"AX7*AR7","v":165.33517956870685},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":21.114445507884156},null,{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB7*Bilans!F7+BC7","v":14.257666666666665},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.18024498114478993},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":11.687793807164633},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W7<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W7<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W7<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W7<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W7<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"BM7*Bilans!F7+BN7","v":3.8312777777777778},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6867012578616354},{"$f":"BP7*BJ7","v":199.68109175824515},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":17.482680051480415},null,{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F7<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F7<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F7<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F7<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F7<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F7<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F7<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F7<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F7<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F7<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092000000000001},{"$f":"Bilans!F7*BT7+BU7","v":2.9554100000000001},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY7","v":2.8653797926593114}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R8*Bilans!F8+S8","v":13.454444444444444},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.22351183495344121},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":10.447216878387534},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC8*Bilans!F8+AD8","v":3.5664444444444445},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.4318616352201259},{"$f":"AF8*Z8","v":220.78287532198192},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":22.307597859603742},null,{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ8*Bilans!F8+AK8","v":13.631481481481481},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.2206090049817595},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":10.624253915424571},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU8*Bilans!F8+AV8","v":2.9178888888888888},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.8077798742138365},{"$f":"AX8*AR8","v":180.63365595459427},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":27.265880053979707},null,{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB8*Bilans!F8+BC8","v":13.454444444444444},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.22351183495344121},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":10.447216878387534},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W8<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W8<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W8<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W8<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W8<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM8*Bilans!F8+BN8","v":3.5664444444444445},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.4318616352201259},{"$f":"BP8*BJ8","v":220.78287532198192},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":22.307597859603742},null,{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F8<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F8<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F8<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F8<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F8<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F8<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F8<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F8<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F8<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F8<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F8*BT8+BU8","v":2.7231037037037038},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY8","v":3.1098235742933293}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":2956.2557101551638},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R9*Bilans!F9+S9","v":13.269722222222223},0.23497282305547143,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.1180240917174795},null,10.151698130504743,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC9*Bilans!F9+AD9","v":3.476722222222222},3.345525157232704,223.84859868139284,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":23.79976897842835},null,{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ9*Bilans!F9+AK9","v":13.411574074074075},0.2324875569784858,3.1180240917174795,null,10.293549982356595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU9*Bilans!F9+AV9","v":2.8571944444444441},2.749375786163522,183.96033150452524,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":28.960292097707043},null,{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB9*Bilans!F9+BC9","v":13.269722222222223},0.23497282305547143,3.1180240917174795,null,10.151698130504743,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W9<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W9<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W9<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W9<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W9<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM9*Bilans!F9+BN9","v":3.476722222222222},3.345525157232704,223.84859868139284,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":23.79976897842835},null,{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F9<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F9<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F9<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F9<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F9<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F9<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F9<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F9<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F9<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F9<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F9*BT9+BU9","v":2.667335185185185},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY9","v":3.1748436192264013}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R10*Bilans!F10+S10","v":12.088472222222222},0.31654444382988789,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.826538716336382},null,8.2619335058858407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC10*Bilans!F10+AD10","v":2.9029722222222221},2.7934261006289307,232.93385520923457,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":35.522637386642565},null,{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ10*Bilans!F10+AK10","v":12.005324074074075},0.31873681149515393,3.826538716336382,null,8.1787853577376932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU10*Bilans!F10+AV10","v":2.4690694444444445},2.3758970125786165,198.11759136761776,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":41.765220425664793},null,{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB10*Bilans!F10+BC10","v":12.088472222222222},0.31654444382988789,3.826538716336382,null,8.2619335058858407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W10<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W10<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W10<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W10<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W10<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM10*Bilans!F10+BN10","v":2.9029722222222221},2.7934261006289307,232.93385520923457,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":35.522637386642565},null,{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F10<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F10<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F10<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F10<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F10<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F10<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F10<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F10<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F10<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F10<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F10*BT10+BU10","v":2.3107101851851848},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY10","v":3.6648352300159113}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.669625343583073},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R11*Bilans!F11+S11","v":12.248888888888889},0.30454359695254696,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.7303206808943088},null,8.5185682079945799,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC11*Bilans!F11+AD11","v":2.9808888888888889},2.8684025157232704,232.76764594324288,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":33.665834675821046},null,{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ11*Bilans!F11+AK11","v":12.196296296296296},0.30585684295216015,3.7303206808943088,null,8.4659756154019874,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU11*Bilans!F11+AV11","v":2.5217777777777775},2.4266163522012576,196.91719443595645,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":39.794986459416947},null,{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB11*Bilans!F11+BC11","v":12.248888888888889},0.30454359695254696,3.7303206808943088,null,8.5185682079945799,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W11<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W11<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W11<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W11<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W11<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM11*Bilans!F11+BN11","v":2.9808888888888889},2.8684025157232704,232.76764594324288,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":33.665834675821046},null,{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F11<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F11<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F11<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F11<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F11<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F11<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F11<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F11<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F11<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F11<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F11*BT11+BU11","v":2.3591407407407403},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY11","v":3.5896002077282994}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R12*Bilans!F12+S12","v":12.028194444444443},0.32113659202294864,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.8626933720782524},null,8.1655010723661903,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC12*Bilans!F12+AD12","v":2.8736944444444443},2.7652531446540878,232.90958362156775,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":36.246370938328788},null,{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ12*Bilans!F12+AK12","v":11.933564814814815},0.32368310995243826,3.8626933720782524,null,8.0708714427365624,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU12*Bilans!F12+AV12","v":2.4492638888888889},2.3568388364779875,198.50998203489803,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":42.527469281393245},null,{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB12*Bilans!F12+BC12","v":12.028194444444443},0.32113659202294864,3.8626933720782524,null,8.1655010723661903,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W12<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W12<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W12<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W12<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W12<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM12*Bilans!F12+BN12","v":2.8736944444444443},2.7652531446540878,232.90958362156775,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":36.246370938328788},null,{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F12<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F12<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F12<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F12<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F12<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F12<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F12<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F12<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F12<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F12<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F12*BT12+BU12","v":2.2925120370370364},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY12","v":3.6939269919682634}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3581.1634040170702},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.6747576951744785},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1577120046117759},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4253063392871428},null,null,null,null,{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R13*Bilans!F13+S13","v":12.106944444444444},0.31514632624924105,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.8154590637703252},null,8.2914853806741196,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC13*Bilans!F13+AD13","v":2.9119444444444444},2.802059748427673,232.93180974075781,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":35.303761397663578},null,{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ13*Bilans!F13+AK13","v":12.027314814814815},0.31723282565702693,3.8154590637703252,null,8.2118557510444905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU13*Bilans!F13+AV13","v":2.475138888888889},2.3817374213836477,197.9909272817917,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":41.534069999630475},null,{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB13*Bilans!F13+BC13","v":12.106944444444444},0.31514632624924105,3.8154590637703252,null,8.2914853806741196,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W13<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W13<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W13<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W13<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W13<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM13*Bilans!F13+BN13","v":2.9119444444444444},2.802059748427673,232.93180974075781,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":35.303761397663578},null,{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F13<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F13<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F13<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F13<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F13<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F13<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F13<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F13<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F13<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F13<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F13*BT13+BU13","v":2.3162870370370365},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY13","v":3.6560115208587809}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.6755366204507975},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.1584909298880954},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4260852645634619},null,null,null,null,{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R14*Bilans!F14+S14","v":12.779722222222222},0.26697970387724668,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.4119264545223578},null,9.3677957676998638,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC14*Bilans!F14+AD14","v":3.2387222222222221},3.1165062893081759,229.82546409510661,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":28.158472481326701},null,{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ14*Bilans!F14+AK14","v":12.828240740740741},0.26596994268173851,3.4119264545223578,null,9.416314286218384,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU14*Bilans!F14+AV14","v":2.6961944444444446},2.5944512578616354,191.3267322629238,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":33.824515422847064},null,{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB14*Bilans!F14+BC14","v":12.779722222222222},0.26697970387724668,3.4119264545223578,null,9.3677957676998638,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W14<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W14<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W14<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W14<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W14<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM14*Bilans!F14+BN14","v":3.2387222222222221},3.1165062893081759,229.82546409510661,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":28.158472481326701},null,{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F14<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F14<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F14<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F14<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F14<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F14<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F14<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F14<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F14<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F14<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F14*BT14+BU14","v":2.5194018518518515},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY14","v":3.3612629469168231}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.0292811726850353},null,null,null,null,{"$f":"F11","v":3.669625343583073},{"$f":"F15","v":3.0292811726850353},{"$f":"F28","v":3.3606880009446933},null,null,null,null,{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R15*Bilans!F15+S15","v":12.232361111111111},0.30576550350900711,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.7402340542428862},null,8.4921270568682239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC15*Bilans!F15+AD15","v":2.972861111111111},2.8606776729559749,232.80027448212917,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":33.852644193418193},null,{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ15*Bilans!F15+AK15","v":12.176620370370371},0.30716520187687524,3.7402340542428862,null,8.4363863161274839,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU15*Bilans!F15+AV15","v":2.5163472222222221},2.4213907232704401,197.05135966030065,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":39.994166362310835},null,{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB15*Bilans!F15+BC15","v":12.232361111111111},0.30576550350900711,3.7402340542428862,null,8.4921270568682239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W15<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W15<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W15<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W15<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W15<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM15*Bilans!F15+BN15","v":2.972861111111111},2.8606776729559749,232.80027448212917,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":33.852644193418193},null,{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F15<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F15<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F15<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F15<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F15<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F15<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F15<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F15<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F15<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F15<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F15*BT15+BU15","v":2.3541509259259259},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY15","v":3.5972086580186047}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.6962799415604159},{"$f":"F19","v":3.6962799415604159},{"$f":"F19","v":3.6962799415604159},null,null,null,null,{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R16*Bilans!F16+S16","v":13.536111111111111},0.21854458896207574,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.9582438389227641},null,10.577867272188348,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC16*Bilans!F16+AD16","v":3.6061111111111113},3.4700314465408808,219.28567504218447,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.671571368987454},null,{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ16*Bilans!F16+AK16","v":13.728703703703705},0.21547874459004418,2.9582438389227641,null,10.770459864780941,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU16*Bilans!F16+AV16","v":2.944722222222222},2.8336006289308173,179.06697281791688,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":26.539037780605149},null,{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB16*Bilans!F16+BC16","v":13.536111111111111},0.21854458896207574,2.9582438389227641,null,10.577867272188348,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W16<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W16<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W16<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W16<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W16<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM16*Bilans!F16+BN16","v":3.6061111111111113},3.4700314465408808,219.28567504218447,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.671571368987454},null,{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F16<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F16<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F16<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F16<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F16<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F16<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F16<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F16<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F16<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F16<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F16*BT16+BU16","v":2.7477592592592592},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY16","v":3.0819192272710816}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":699.88658464378682},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R17*Bilans!F17+S17","v":13.409722222222221},0.22625763142438518,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.0340519880589429},null,10.375670234163278,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC17*Bilans!F17+AD17","v":3.5447222222222221},3.4109591194968552,221.56592110753186,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":22.661930080408869},null,{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ17*Bilans!F17+AK17","v":13.578240740740741},0.22344956507918159,3.0340519880589429,null,10.544188752681798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU17*Bilans!F17+AV17","v":2.9031944444444444},2.793639937106918,181.46667380733243,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":27.66960625327442},null,{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB17*Bilans!F17+BC17","v":13.409722222222221},0.22625763142438518,3.0340519880589429,null,10.375670234163278,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W17<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W17<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W17<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W17<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W17<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM17*Bilans!F17+BN17","v":3.5447222222222221},3.4109591194968552,221.56592110753186,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":22.661930080408869},null,{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F17<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F17<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F17<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F17<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F17<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F17<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F17<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F17<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F17<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F17<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F17*BT17+BU17","v":2.7096018518518519},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY17","v":3.1253197170778528}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4557.0676724519199},null,null,null,null,null,{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R18*Bilans!F18+S18","v":13.367916666666666},0.22884096808164495,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.0591269912347561},null,10.30878967543191,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC18*Bilans!F18+AD18","v":3.5244166666666668},3.391419811320755,222.27431617441331,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":22.997103435787391},null,{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ18*Bilans!F18+AK18","v":13.528472222222224},0.22612508943986695,3.0591269912347561,null,10.469345230987468,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU18*Bilans!F18+AV18","v":2.8894583333333332},2.7804221698113207,182.22941153083298,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":28.050715838024892},null,{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB18*Bilans!F18+BC18","v":13.367916666666666},0.22884096808164495,3.0591269912347561,null,10.30878967543191,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W18<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W18<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W18<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W18<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W18<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM18*Bilans!F18+BN18","v":3.5244166666666668},3.391419811320755,222.27431617441331,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":22.997103435787391},null,{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F18<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F18<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F18<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F18<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F18<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F18<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F18<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F18<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F18<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F18<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F18*BT18+BU18","v":2.6969805555555553},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY18","v":3.1399455496922717}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6962799415604159},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":4991.2224500957691},null,null,null,null,null,{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R19*Bilans!F19+S19","v":13.257083333333332},0.2357686700793486,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.1256049066310974},null,10.131478426702234,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC19*Bilans!F19+AD19","v":3.4705833333333334},3.339617924528302,224.04209680948006,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":23.904684892244756},null,{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ19*Bilans!F19+AK19","v":13.396527777777779},0.23331455422470476,3.1256049066310974,null,10.270922871146681,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU19*Bilans!F19+AV19","v":2.8530416666666665},2.745379716981132,184.17694545628169,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":29.07886062264885},null,{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB19*Bilans!F19+BC19","v":13.257083333333332},0.2357686700793486,3.1256049066310974,null,10.131478426702234,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W19<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W19<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W19<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W19<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W19<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM19*Bilans!F19+BN19","v":3.4705833333333334},3.339617924528302,224.04209680948006,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":23.904684892244756},null,{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F19<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F19<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F19<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F19<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F19<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F19<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F19<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F19<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F19<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F19<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F19*BT19+BU19","v":2.6635194444444443},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY19","v":3.1793918796750456}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5358.7320710338317},null,null,null,null,null,{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R20*Bilans!F20+S20","v":12.541527777777777},0.28344199539726966,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.5547956586636182},null,8.9867321191141585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC20*Bilans!F20+AD20","v":3.1230277777777777},3.0051776729559747,231.60010101871455,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":30.517250227731804},null,{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ20*Bilans!F20+AK20","v":12.544675925925926},0.28337086423388319,3.5547956586636182,null,8.9898802672623077,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU20*Bilans!F20+AV20","v":2.6179305555555556},2.5191407232704406,194.14267956273974,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":36.405175057203351},null,{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB20*Bilans!F20+BC20","v":12.541527777777777},0.28344199539726966,3.5547956586636182,null,8.9867321191141585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W20<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W20<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W20<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W20<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W20<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM20*Bilans!F20+BN20","v":3.1230277777777777},3.0051776729559747,231.60010101871455,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":30.517250227731804},null,{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F20<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F20<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F20<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F20<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F20<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F20<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F20<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F20<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F20<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F20<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F20*BT20+BU20","v":2.4474898148148148},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY20","v":3.4600234255373197}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.22500000000000009},{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.575000000000001},{"$f":"R21*Bilans!F21+S21","v":11.85375},0.33496355159296609,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.9705741996951218},null,7.883175800304878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":6.25E-2},{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.2974999999999999},{"$f":"AC21*Bilans!F21+AD21","v":2.819375},2.7129834905660379,235.31333603773592,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":38.045141210374645},null,{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.37045454545454537},{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":14.393181818181819},{"$f":"AJ21*Bilans!F21+AK21","v":11.559204545454547},0.34349891327569598,3.9705741996951218,null,7.5886303457594249,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":5.0204545454545446E-2},{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.6354318181818179},{"$f":"AU21*Bilans!F21+AV21","v":2.2513670454545451},2.1664097984562605,187.90572027890224,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":47.643728381190634},null,{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.13749999999999996},{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":12.862500000000001},{"$f":"BB21*Bilans!F21+BC21","v":11.810625000000002},0.33618662853956682,3.9705741996951218,null,7.8400508003048799,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W21<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W21<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W21<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W21<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W21<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.7987500000000001},{"$f":"BM21*Bilans!F21+BN21","v":1.9317499999999999},1.8588537735849056,161.2295409056604,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":55.526605409602702},null,{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F21<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F21<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":5.0204545454545446E-2},{"$f":"IF(Bilans!F21<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F21<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F21<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F21<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F21<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F21<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F21<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F21<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.6354318181818179},{"$f":"Bilans!F21*BT21+BU21","v":2.2513670454545451},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY21","v":4.4536321202026556}]
[null,16,null,null,"3 | 25 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R22*Bilans!F22+S22","v":13.766527777777778},0.20484756920358604,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.8200397516514228},null,10.946488026126355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC22*Bilans!F22+AD22","v":3.7180277777777779},3.5777248427672959,214.5926341618347,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":19.950229638094186},null,{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ22*Bilans!F22+AK22","v":14.00300925925926},0.20138812304124687,2.8200397516514228,null,11.182969507607837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU22*Bilans!F22+AV22","v":3.0204305555555555},2.9064520440251571,174.32956071322292,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":24.557925303413043},null,{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB22*Bilans!F22+BC22","v":13.766527777777778},0.20484756920358604,2.8200397516514228,null,10.946488026126355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W22<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W22<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W22<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W22<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W22<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM22*Bilans!F22+BN22","v":3.7180277777777779},3.5777248427672959,214.5926341618347,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":19.950229638094186},null,{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F22<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F22<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F22<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F22<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F22<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F22<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F22<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F22<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F22<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F22<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F22*BT22+BU22","v":2.817323148148148},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY22","v":3.0058220685793864}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R23*Bilans!F23+S23","v":13.045138888888889},0.24934417096217143,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.2527293413363823},null,9.7924095475525075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC23*Bilans!F23+AD23","v":3.3676388888888891},3.2405581761006292,226.97659845451759,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":25.72103258436799},null,{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ23*Bilans!F23+AK23","v":13.144212962962964},0.24746474745211014,3.2527293413363823,null,9.8914836216265822,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU23*Bilans!F23+AV23","v":2.7834027777777779},2.6783687106918239,187.5994771034668,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":31.11987610454683},null,{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB23*Bilans!F23+BC23","v":13.045138888888889},0.24934417096217143,3.2527293413363823,null,9.7924095475525075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W23<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W23<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W23<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W23<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W23<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM23*Bilans!F23+BN23","v":3.3676388888888891},3.2405581761006292,226.97659845451759,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":25.72103258436799},null,{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F23<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F23<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F23<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F23<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F23<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F23<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F23<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F23<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F23<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F23<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F23*BT23+BU23","v":2.5995324074074073},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY23","v":3.2576520565362062}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.22500000000000009},{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.575000000000001},{"$f":"R24*Bilans!F24+S24","v":11.963437500000001},0.32618943054390181,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.9023468654725608},null,8.0610906345274405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":6.25E-2},{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.2974999999999999},{"$f":"AC24*Bilans!F24+AD24","v":2.8498437499999998},2.7423024764150941,233.50531684566266,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":36.949879248300682},null,{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.37045454545454537},{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":14.393181818181819},{"$f":"AJ24*Bilans!F24+AK24","v":11.739801136363639},0.33240314892431805,3.9023468654725608,null,7.8374542708910777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":5.0204545454545446E-2},{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.6354318181818179},{"$f":"AU24*Bilans!F24+AV24","v":2.2758417613636364},2.1899609401801028,186.47378530061758,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":46.269202115321953},null,{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.13749999999999996},{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":12.862500000000001},{"$f":"BB24*Bilans!F24+BC24","v":11.877656250000001},0.32854519303608914,3.9023468654725608,null,7.9753093845274403,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W24<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W24<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W24<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W24<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W24<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.7987500000000001},{"$f":"BM24*Bilans!F24+BN24","v":1.9870000000000001},1.9120188679245285,162.80719410400368,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":52.995159757938787},null,{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F24<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F24<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":5.0204545454545446E-2},{"$f":"IF(Bilans!F24<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F24<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F24<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F24<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F24<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F24<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F24<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F24<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.6354318181818179},{"$f":"Bilans!F24*BT24+BU24","v":2.2758417613636364},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY24","v":4.4191297996809951}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R25*Bilans!F25+S25","v":12.403472222222222},0.29327283666484139,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.6376014831046746},null,8.7658707391175472,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC25*Bilans!F25+AD25","v":3.0559722222222221},2.9406525157232704,232.29003177251113,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":31.966134108098345},null,{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ25*Bilans!F25+AK25","v":12.380324074074075},0.29382118443266447,3.6376014831046746,null,8.7427225909694002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU25*Bilans!F25+AV25","v":2.5725694444444445},2.4754913522012578,195.54570347254182,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":37.972781686083835},null,{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB25*Bilans!F25+BC25","v":12.403472222222222},0.29327283666484139,3.6376014831046746,null,8.7658707391175472,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W25<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W25<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W25<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W25<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W25<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM25*Bilans!F25+BN25","v":3.0559722222222221},2.9406525157232704,232.29003177251113,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":31.966134108098345},null,{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F25<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F25<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F25<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F25<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F25<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F25<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F25<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F25<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F25<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F25<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F25*BT25+BU25","v":2.4058101851851852},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY25","v":3.5199668474141941}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10848.350876097564},null,{"$f":"F26/F28","v":3228.0148805982822},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.22500000000000009},{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.575000000000001},{"$f":"R26*Bilans!F26+S26","v":11.91375},0.33014401550609779,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.9332532647357725},null,7.9804967352642278,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":6.25E-2},{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.2974999999999999},{"$f":"AC26*Bilans!F26+AD26","v":2.8360416666666666},2.7290212264150941,234.33586091578465,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":37.443107847054385},null,{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.37045454545454537},{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":14.393181818181819},{"$f":"AJ26*Bilans!F26+AK26","v":11.657992424242426},0.33738684342912223,3.9332532647357725,null,7.7247391595066537,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":5.0204545454545446E-2},{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.6354318181818179},{"$f":"AU26*Bilans!F26+AV26","v":2.2647549242424239},2.1792924742710116,187.13169879460318,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":46.888170038646109},null,{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.13749999999999996},{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":12.862500000000001},{"$f":"BB26*Bilans!F26+BC26","v":11.847291666666667},0.3319959848546909,3.9332532647357725,null,7.9140384019308945,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W26<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W26<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W26<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W26<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W26<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.7987500000000001},{"$f":"BM26*Bilans!F26+BN26","v":1.9619722222222222},1.887935534591195,162.1134326731094,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":54.124218875771753},null,{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F26<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F26<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":5.0204545454545446E-2},{"$f":"IF(Bilans!F26<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F26<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F26<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F26<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F26<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F26<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F26<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F26<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.6354318181818179},{"$f":"Bilans!F26*BT26+BU26","v":2.2647549242424239},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY26","v":4.4346666651549045}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R27*Bilans!F27+S27","v":12.477361111111112},0.28798420121387869,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.5932828728404473},null,8.8840782382706642,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC27*Bilans!F27+AD27","v":3.0918611111111112},2.9751871069182392,231.95168236063816,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":31.18285832613687},null,{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ27*Bilans!F27+AK27","v":12.468287037037037},0.28819378814159502,3.5932828728404473,null,8.8750041641965893,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU27*Bilans!F27+AV27","v":2.5968472222222223},2.4988529874213836,194.81569850061359,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":37.126969259810956},null,{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB27*Bilans!F27+BC27","v":12.477361111111112},0.28798420121387869,3.5932828728404473,null,8.8840782382706642,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W27<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W27<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W27<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W27<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W27<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM27*Bilans!F27+BN27","v":3.0918611111111112},2.9751871069182392,231.95168236063816,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":31.18285832613687},null,{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F27<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F27<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F27<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F27<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F27<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F27<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F27<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F27<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F27<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F27<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F27*BT27+BU27","v":2.4281175925925922},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY27","v":3.4876284900111685}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3606880009446933},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R28*Bilans!F28+S28","v":13.360138888888889},0.22932337257756447,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.0637921081046748},null,10.296346780784214,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC28*Bilans!F28+AD28","v":3.5206388888888891},3.3877845911949689,222.40359645175647,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":23.059887835244858},null,{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ28*Bilans!F28+AK28","v":13.519212962962964},0.22662503479294205,3.0637921081046748,null,10.455420854858289,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU28*Bilans!F28+AV28","v":2.8869027777777778},2.7779630503144657,182.36961547254185,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":28.122020080174728},null,{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB28*Bilans!F28+BC28","v":13.360138888888889},0.22932337257756447,3.0637921081046748,null,10.296346780784214,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W28<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W28<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W28<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W28<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W28<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM28*Bilans!F28+BN28","v":3.5206388888888891},3.3877845911949689,222.40359645175647,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":23.059887835244858},null,{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F28<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F28<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F28<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F28<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F28<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F28<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F28<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F28<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F28<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F28<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F28*BT28+BU28","v":2.6946324074074073},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY28","v":3.1426817512266725}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R29*Bilans!F29+S29","v":16.089166666666667},0.12351891378490298,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":1.987316390370935},null,14.101850276295732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"AC29*Bilans!F29+AD29","v":4.5942916666666669},4.4209221698113206,179.5562930637368,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":10.932559603059914},null,{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.28000000000000008},{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ29*Bilans!F29+AK29","v":15.665833333333333},0.1268567300625098,1.987316390370935,null,13.678516942962398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU29*Bilans!F29+AV29","v":3.6634583333333333},3.5252146226415095,143.17702180280722,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":13.710369522334261},null,{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB29*Bilans!F29+BC29","v":16.089166666666667},0.12351891378490298,1.987316390370935,null,14.101850276295732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W29<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W29<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W29<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W29<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W29<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"BM29*Bilans!F29+BN29","v":4.3030277777777783},4.1406493710691832,168.17297916321527,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.672564081288321},null,{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F29<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F29<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F29<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F29<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F29<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F29<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F29<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F29<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F29<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F29<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092000000000001},{"$f":"Bilans!F29*BT29+BU29","v":3.3899750000000002},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY29","v":2.4980632874942308}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R30*Bilans!F30+S30","v":14.974499999999999},0.15639021486425297,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.341865272484756},null,12.632634727515242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"AC30*Bilans!F30+AD30","v":4.1940249999999999},4.0357599056603775,197.1880164559135,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.407108835580699},null,{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.28000000000000008},{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ30*Bilans!F30+AK30","v":14.9565},0.15657842894291818,2.341865272484756,null,12.614634727515245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU30*Bilans!F30+AV30","v":3.364525},3.2375617924528304,158.18790089861943,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":17.959080296370612},null,{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB30*Bilans!F30+BC30","v":14.974499999999999},0.15639021486425297,2.341865272484756,null,12.632634727515242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W30<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W30<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W30<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W30<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W30<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"BM30*Bilans!F30+BN30","v":4.0159166666666666},3.8643726415094339,188.81400128808099,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.046072827078834},null,{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F30<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F30<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F30<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F30<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F30<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F30<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F30<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F30<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F30<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F30<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092000000000001},{"$f":"Bilans!F30*BT30+BU30","v":3.1254950000000004},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY30","v":2.7094498929044057}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R31*Bilans!F31+S31","v":14.507},0.17168028349854653,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.4905658727134146},null,12.016434127286585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"AC31*Bilans!F31+AD31","v":4.0261500000000003},3.8742198113207551,202.69237702034059,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":16.069999451754885},null,{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.28000000000000008},{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ31*Bilans!F31+AK31","v":14.659000000000001},0.16990012093003715,2.4905658727134146,null,12.168434127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU31*Bilans!F31+AV31","v":3.23915},3.1169179245283019,163.07167219935573,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":19.974446472896574},null,{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB31*Bilans!F31+BC31","v":14.507},0.17168028349854653,2.4905658727134146,null,12.016434127286585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W31<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W31<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W31<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W31<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W31<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"BM31*Bilans!F31+BN31","v":3.8955000000000002},3.7485000000000004,196.11493726829272,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.608966318234611},null,{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F31<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F31<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F31<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F31<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F31<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F31<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F31<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F31<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F31<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F31<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092000000000001},{"$f":"Bilans!F31*BT31+BU31","v":3.0145700000000004},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY31","v":2.8091476041436274}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R37*Bilans!F37+S37","v":13.540972222222221},0.21825080890639798,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.955328140879065},null,10.585644081343156,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC37*Bilans!F37+AD37","v":3.6084722222222223},3.4723034591194968,219.19381382497315,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":21.634153588785804},null,{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ37*Bilans!F37+AK37","v":13.734490740740741},0.21517566225536483,2.955328140879065,null,10.779162599861676,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU37*Bilans!F37+AV37","v":2.9463194444444443},2.8351375786163522,178.9718628834944,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":26.49619084027831},null,{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB37*Bilans!F37+BC37","v":13.540972222222221},0.21825080890639798,2.955328140879065,null,10.585644081343156,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W37<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W37<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W37<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W37<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W37<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM37*Bilans!F37+BN37","v":3.6084722222222223},3.4723034591194968,219.19381382497315,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":21.634153588785804},null,{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F37<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F37<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F37<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F37<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F37<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F37<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F37<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F37<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F37<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F37<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F37*BT37+BU37","v":2.7492268518518519},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY37","v":3.0802740367965793}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R44*Bilans!F44+S44","v":13.357222222222221},0.22950441910225888,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.0655415269308945},null,10.291680695291326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC44*Bilans!F44+AD44","v":3.519222222222222},3.3864213836477988,222.45187320509282,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.083466736691175},null,{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ44*Bilans!F44+AK44","v":13.515740740740741},0.22681269090123765,3.0655415269308945,null,10.450199213809846,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU44*Bilans!F44+AV44","v":2.8859444444444442},2.7770408805031446,182.42205438993713,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":28.148791728154446},null,{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB44*Bilans!F44+BC44","v":13.357222222222221},0.22950441910225888,3.0655415269308945,null,10.291680695291326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W44<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W44<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W44<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W44<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W44<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM44*Bilans!F44+BN44","v":3.519222222222222},3.3864213836477988,222.45187320509282,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.083466736691175},null,{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F44<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F44<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F44<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F44<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F44<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F44<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F44<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F44<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F44<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F44<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F44*BT44+BU44","v":2.693751851851852},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY44","v":3.1437090566458719}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R61*Bilans!F61+S61","v":13.11125},0.24506251104525295,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":3.2130758479420729},null,9.8981741520579263,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC61*Bilans!F61+AD61","v":3.39975},3.2714575471698115,226.12410316014729,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":25.142661063672183},null,{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ61*Bilans!F61+AK61","v":13.222916666666666},0.24299297416294233,3.2130758479420729,null,10.009840818724594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU61*Bilans!F61+AV61","v":2.8051249999999999},2.6992712264150942,186.57441720041416,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":30.47235397753024},null,{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB61*Bilans!F61+BC61","v":13.11125},0.24506251104525295,3.2130758479420729,null,9.8981741520579263,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W61<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W61<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W61<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W61<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W61<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM61*Bilans!F61+BN61","v":3.39975},3.2714575471698115,226.12410316014729,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":25.142661063672183},null,{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F61<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F61<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F61<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F61<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F61<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F61<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F61<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F61<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F61<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F61<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F61*BT61+BU61","v":2.6194916666666668},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY61","v":3.2328303238312479}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R71*Bilans!F71+S71","v":14.783833333333334},0.1625093937156826,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.4025117917936991},null,12.381321541539634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"AC71*Bilans!F71+AD71","v":4.1255583333333332},3.9698768867924525,199.56784127689832,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.06896567387504},null,{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.28000000000000008},{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ71*Bilans!F71+AK71","v":14.835166666666666},0.16194707115707266,2.4025117917936991,null,12.432654874872966,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU71*Bilans!F71+AV71","v":3.3133916666666665},3.1883580188679246,160.28046843474462,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":18.762616425938912},null,{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB71*Bilans!F71+BC71","v":14.783833333333334},0.1625093937156826,2.4025117917936991,null,12.381321541539634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W71<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W71<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W71<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W71<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W71<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"BM71*Bilans!F71+BN71","v":3.9668055555555557},3.8171147798742142,191.88840819220744,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.672030312527488},null,{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F71<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F71<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F71<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F71<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F71<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F71<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F71<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F71<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F71<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F71<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092000000000001},{"$f":"Bilans!F71*BT71+BU71","v":3.0802550000000002},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY71","v":2.7492438428062793}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R77*Bilans!F77+S77","v":14.254},0.18037316814364474,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.5710391387195122},null,11.682960861280488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"AC77*Bilans!F77+AD77","v":3.9352999999999998},3.786798113207547,205.20529670170271,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.029081490672606},null,{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.28000000000000008},{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ77*Bilans!F77+AK77","v":14.497999999999999},0.17733750439505533,2.5710391387195122,null,11.926960861280488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU77*Bilans!F77+AV77","v":3.1712999999999996},3.051628301886792,165.36669565982513,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":21.131568880346837},null,{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB77*Bilans!F77+BC77","v":14.254},0.18037316814364474,2.5710391387195122,null,11.682960861280488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W77<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W77<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W77<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W77<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W77<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"BM77*Bilans!F77+BN77","v":3.8303333333333334},3.6857924528301886,199.73183445559135,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":17.495747382362868},null,{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F77<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F77<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F77<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F77<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F77<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F77<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F77<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F77<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F77<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F77<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092000000000001},{"$f":"Bilans!F77*BT77+BU77","v":2.9545400000000002},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY77","v":2.8662235383590189}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R94*Bilans!F94+S94","v":13.715},0.2078706635737976,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.8509461509146341},null,10.864053849085366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC94*Bilans!F94+AD94","v":3.6930000000000001},3.5536415094339624,215.70222595858263,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":20.32611413815194},null,{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ94*Bilans!F94+AK94","v":13.941666666666666},0.20449105684982433,2.8509461509146341,null,11.090720515752032,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU94*Bilans!F94+AV94","v":3.0034999999999998},2.8901603773584905,175.42963327013345,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":24.992288833758987},null,{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB94*Bilans!F94+BC94","v":13.715},0.2078706635737976,2.8509461509146341,null,10.864053849085366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W94<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W94<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W94<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W94<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W94<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM94*Bilans!F94+BN94","v":3.6930000000000001},3.5536415094339624,215.70222595858263,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":20.32611413815194},null,{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F94<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F94<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F94<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F94<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F94<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F94<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F94<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F94<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F94<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F94<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F94*BT94+BU94","v":2.8017666666666665},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY94","v":3.0225115437961487}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"R104*Bilans!F104+S104","v":16.131875000000001},8.7477398438555704E-2,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":1.4111744569359759},null,14.720700543064025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.5399999999999991},{"$f":"AC104*Bilans!F104+AD104","v":5.8484124999999993},5.6277176886792448,153.16890602574784,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":5.7551012097143541},null,{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":16.131875000000001},8.7477398438555704E-2,1.4111744569359759,null,14.720700543064025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.5399999999999991},{"$f":"AU104*Bilans!F104+AV104","v":5.8484124999999993},5.6277176886792448,153.16890602574784,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":5.7551012097143541},null,{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"BB104*Bilans!F104+BC104","v":16.131875000000001},8.7477398438555704E-2,1.4111744569359759,null,14.720700543064025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W104<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W104<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W104<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W104<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W104<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.5399999999999991},{"$f":"BM104*Bilans!F104+BN104","v":5.7455833333333324},5.5287688679245273,150.47582803819606,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":5.858100718579526},null,{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F104<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F104<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F104<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F104<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F104<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F104<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F104<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F104<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F104<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F104<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F104*BT104+BU104","v":4.1089199999999995},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY104","v":2.0609727356636918}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F116<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F116<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F116<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F116<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F116<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F116<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F116<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F116<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F116<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F116<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F116<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F116<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F116<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F116<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F116<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F116*BT116+BU116","v":4.0788666666666664},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY116","v":2.076158105933819}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F119<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F119<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F119<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F119<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F119<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F119<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F119<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F119<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F119<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F119<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F119<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F119<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F119<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F119<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F119<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F119*BT119+BU119","v":4.3153066666666664},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY119","v":1.9624033115506483}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F136<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F136<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F136<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F136<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F136<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F136<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F136<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F136<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F136<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F136<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F136<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F136<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F136<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F136<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F136<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F136*BT136+BU136","v":4.445946666666666},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY136","v":1.9047399188376657}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F142<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F142<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F142<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F142<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F142<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F142<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F142<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F142<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F142<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F142<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F142<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F142<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F142<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F142<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F142<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F142*BT142+BU142","v":4.3281866666666664},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY142","v":1.9565635092039906}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F152<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F152<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F152<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F152<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F152<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F152<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F152<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F152<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F152<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F152<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F152<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F152<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F152<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F152<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F152<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F152*BT152+BU152","v":4.5449999999999999},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY152","v":1.8632281832834445}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F169<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F169<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F169<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F169<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F169<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F169<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F169<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F169<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F169<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F169<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F169<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F169<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F169<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F169<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F169<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F169*BT169+BU169","v":4.6664399999999997},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY169","v":1.8147393072713367}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F175<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F175<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F175<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F175<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F175<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F175<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F175<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F175<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F175<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F175<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F175<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F175<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F175<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F175<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F175<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F175*BT175+BU175","v":4.4324533333333331},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY175","v":1.9105383534077267}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F185<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F185<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F185<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F185<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F185<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F185<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F185<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F185<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F185<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F185<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F185<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F185<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F185<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F185<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F185<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F185*BT185+BU185","v":4.7900266666666669},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY185","v":1.7679175257945514}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F201<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F201<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F201<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F201<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F201<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F201<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F201<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F201<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F201<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F201<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F201<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F201<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F201<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F201<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F201<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F201*BT201+BU201","v":4.7099866666666665},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY201","v":1.7979609481604879}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F211<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F211<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F211<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F211<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F211<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F211<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F211<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.12539999999999996},{"$f":"IF(Bilans!F211<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F211<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F211<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F211<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F211<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F211<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F211<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F211<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.2900000000000009},{"$f":"Bilans!F211*BT211+BU211","v":5.0179724999999999},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY211","v":1.6876083105324424}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F217<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F217<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F217<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F217<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F217<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F217<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F217<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F217<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F217<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F217<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F217<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F217<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F217<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F217<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F217<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F217*BT217+BU217","v":4.549293333333333},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY217","v":1.8614697871808492}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F234<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F234<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F234<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F234<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F234<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F234<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F234<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.12539999999999996},{"$f":"IF(Bilans!F234<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F234<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F234<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F234<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F234<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F234<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F234<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F234<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.2900000000000009},{"$f":"Bilans!F234*BT234+BU234","v":5.3555074999999999},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY234","v":1.5812454922382717}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F244<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F244<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F244<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F244<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F244<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F244<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F244<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F244<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F244<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F244<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F244<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F244<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F244<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F244<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F244<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F244*BT244+BU244","v":4.351493333333333},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY244","v":1.9460841243059677}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"R250*Bilans!F250+S250","v":16.200833333333335},7.5190900454282561E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":1.2181552464430896},null,14.982678086890246,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.5399999999999991},{"$f":"AC250*Bilans!F250+AD250","v":6.0180499999999997},5.7909537735849055,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":16.200833333333335},7.5190900454282561E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":14.982678086890246},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.5399999999999991},{"$f":"AU250*Bilans!F250+AV250","v":6.0180499999999997},5.7909537735849055,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"BB250*Bilans!F250+BC250","v":16.200833333333335},7.5190900454282561E-2,1.2181552464430896,null,{"$f":"BD250-BF250","v":14.982678086890246},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W250<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W250<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W250<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W250<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W250<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.5399999999999991},{"$f":"BM250*Bilans!F250+BN250","v":5.9018888888888883},5.6791761006289301,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F250<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F250<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F250<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F250<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F250<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F250<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F250<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F250<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F250<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F250<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F250*BT250+BU250","v":4.2104266666666668},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY250","v":2.0112859725277064}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W260<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W260<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W260<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W260<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W260<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.1453055555555562},2.0643506289308182,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F260<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F260<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F260<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F260<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F260<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F260<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F260<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F260<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F260<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F260<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F260*BT260+BU260","v":4.7191866666666673},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY260","v":1.7944558440204219}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"R277*Bilans!F277+S277","v":16.32479166666667},5.3365898752738748E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":0.87118717924288669},null,15.453604487423783,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.5399999999999991},{"$f":"AC277*Bilans!F277+AD277","v":6.3229875},6.0843841981132076,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":16.32479166666667},5.3365898752738748E-2,0.87118717924288669,null,15.453604487423783,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.5399999999999991},{"$f":"AU277*Bilans!F277+AV277","v":6.3229875},6.0843841981132076,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"BB277*Bilans!F277+BC277","v":16.32479166666667},5.3365898752738748E-2,0.87118717924288669,null,15.453604487423783,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W277<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W277<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W277<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W277<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W277<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.5399999999999991},{"$f":"BM277*Bilans!F277+BN277","v":6.1828611111111105},5.9495455974842759,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F277<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F277<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F277<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F277<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F277<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F277<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F277<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F277<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F277<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F277<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F277*BT277+BU277","v":4.3928933333333333},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY277","v":1.9277436191689734}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"R286*Bilans!F286+S286","v":16.216250000000002},7.2458362161186549E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":1.1750029153963415},null,15.041247084603661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.5399999999999991},{"$f":"AC286*Bilans!F286+AD286","v":6.0559750000000001},5.8274476415094343,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":16.216250000000002},7.2458362161186549E-2,1.1750029153963415,null,15.041247084603661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.5399999999999991},{"$f":"AU286*Bilans!F286+AV286","v":6.0559750000000001},5.8274476415094343,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.05},{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.600000000000001},{"$f":"BB286*Bilans!F286+BC286","v":16.216250000000002},7.2458362161186549E-2,1.1750029153963415,null,15.041247084603661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W286<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W286<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W286<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W286<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W286<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":4.5399999999999991},{"$f":"BM286*Bilans!F286+BN286","v":5.9368333333333325},5.7128018867924517,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F286<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F286<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.3600000000000068E-2},{"$f":"IF(Bilans!F286<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F286<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F286<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F286<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F286<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F286<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F286<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F286<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":3.3259999999999987},{"$f":"Bilans!F286*BT286+BU286","v":4.2331199999999995},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY286","v":2.0005036694030069}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":-6.666666666666643E-2},{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":16.766666666666666},{"$f":"R292*Bilans!F292+S292","v":16.168333333333333},0.10167078615543783,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":1.6438471608231706},null,14.524486172510162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.36666666666666653},{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.1033333333333344},{"$f":"AC292*Bilans!F292+AD292","v":5.394166666666667},5.1906132075471705,169.35780853198347,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":7.4802282803238969},null,{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.8},{"$f":"AJ292*Bilans!F292+AK292","v":15.8},0.10404095954577029,1.6438471608231706,null,14.15615283917683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.2366666666666665},{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.0633333333333348},{"$f":"AU292*Bilans!F292+AV292","v":4.1874166666666675},4.0294009433962268,131.47011464427061,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":9.6359166667071161},null,{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":-6.666666666666643E-2},{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":16.766666666666666},{"$f":"BB292*Bilans!F292+BC292","v":16.168333333333333},0.10167078615543783,1.6438471608231706,null,14.524486172510162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W292<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W292<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W292<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W292<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W292<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.1033333333333344},{"$f":"BM292*Bilans!F292+BN292","v":3.1205000000000016},3.0027452830188697,97.972694242061735,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":12.930491283057352},null,{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F292<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F292<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.20733333333333301},{"$f":"IF(Bilans!F292<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F292<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F292<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F292<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F292<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F292<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F292<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F292<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":1.9886666666666692},{"$f":"Bilans!F292*BT292+BU292","v":3.8494833333333336},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY292","v":2.1998723879888438}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":-6.666666666666643E-2},{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":16.766666666666666},{"$f":"R309*Bilans!F309+S309","v":16.27},0.11415342702040268,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":1.8572762576219515},null,14.412723742378049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.36666666666666653},{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.1033333333333344},{"$f":"AC309*Bilans!F309+AD309","v":4.835},4.6525471698113208,174.89401413713762,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":9.6148018261154711},null,{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.8},{"$f":"AJ309*Bilans!F309+AK309","v":15.8},0.11754913022923744,1.8572762576219515,null,13.94272374237805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.2366666666666665},{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.0633333333333348},{"$f":"AU309*Bilans!F309+AV309","v":3.8265000000000002},3.682103773584906,138.41405276023934,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.148847988832692},null,{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":-6.666666666666643E-2},{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":16.766666666666666},{"$f":"BB309*Bilans!F309+BC309","v":16.27},0.11415342702040268,1.8572762576219515,null,14.412723742378049,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W309<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W309<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W309<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W309<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W309<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.1033333333333344},{"$f":"BM309*Bilans!F309+BN309","v":2.9476666666666675},2.8364339622641519,106.6244582567879,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":15.770971444962665},null,{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F309<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F309<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.20733333333333301},{"$f":"IF(Bilans!F309<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F309<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F309<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F309<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F309<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F309<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F309<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F309<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":1.9886666666666692},{"$f":"Bilans!F309*BT309+BU309","v":3.5333000000000001},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY309","v":2.3967316936074652}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":-6.666666666666643E-2},{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":16.766666666666666},{"$f":"R315*Bilans!F315+S315","v":16.103333333333335},9.3607482449475213E-2,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":1.5073924923780493},null,14.595940840955286,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.36666666666666653},{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.1033333333333344},{"$f":"AC315*Bilans!F315+AD315","v":5.7516666666666652},5.5346226415094328,163.01920511734932,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.3330031168060188},null,{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":15.8},{"$f":"AJ315*Bilans!F315+AK315","v":15.8},9.5404588125192993E-2,1.5073924923780493,null,14.292607507621952,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.2366666666666665},{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.0633333333333348},{"$f":"AU315*Bilans!F315+AV315","v":4.4181666666666661},4.2514433962264144,125.22388027979754,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.2444429273445134},null,{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":-6.666666666666643E-2},{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":16.766666666666666},{"$f":"BB315*Bilans!F315+BC315","v":16.103333333333335},9.3607482449475213E-2,1.5073924923780493,null,14.595940840955286,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W315<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W315<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W315<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W315<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W315<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.1033333333333344},{"$f":"BM315*Bilans!F315+BN315","v":3.2310000000000008},3.1090754716981142,91.576073903359472,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":11.27369945120064},null,{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F315<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F315<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.20733333333333301},{"$f":"IF(Bilans!F315<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F315<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F315<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F315<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F315<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F315<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F315<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F315<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":1.9886666666666692},{"$f":"Bilans!F315*BT315+BU315","v":4.0516333333333323},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY315","v":2.0901131460620634}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R325*Bilans!F325+S325","v":15.352166666666665},0.14471823823462596,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.2217385130843499},null,13.130428153582315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"AC325*Bilans!F325+AD325","v":4.3296416666666664},4.166258962264151,191.92552737353896,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.157918202078067},null,{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.28000000000000008},{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ325*Bilans!F325+AK325","v":15.196833333333334},0.14619746524501923,2.2217385130843499,null,12.975094820248984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU325*Bilans!F325+AV325","v":3.4658083333333334},3.3350231132075474,153.63328962572487,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.437455685703611},null,{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB325*Bilans!F325+BC325","v":15.352166666666665},0.14471823823462596,2.2217385130843499,null,13.130428153582315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W325<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W325<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W325<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W325<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W325<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"BM325*Bilans!F325+BN325","v":4.1131944444444439},3.9579795597484271,182.3307963376285,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.850322824211533},null,{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F325<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F325<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F325<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F325<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F325<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F325<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F325<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F325<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F325<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F325<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092000000000001},{"$f":"Bilans!F325*BT325+BU325","v":3.2151050000000003},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY325","v":2.633933290832883}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R342*Bilans!F342+S342","v":13.952222222222222},0.19413825577318647,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.708660086382114},null,11.243562135840108,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC342*Bilans!F342+AD342","v":3.8082222222222222},3.6645157232704402,210.30673611535511,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":18.63661209449814},null,{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ342*Bilans!F342+AK342","v":14.224074074074075},0.19042786702855638,2.708660086382114,null,11.515413987691961,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU342*Bilans!F342+AV342","v":3.0814444444444442},2.9651635220125785,170.17087917042491,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":23.032172607609319},null,{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB342*Bilans!F342+BC342","v":13.952222222222222},0.19413825577318647,2.708660086382114,null,11.243562135840108,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W342<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W342<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W342<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W342<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W342<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM342*Bilans!F342+BN342","v":3.8082222222222222},3.6645157232704402,210.30673611535511,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":18.63661209449814},null,{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F342<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F342<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F342<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F342<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F342<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F342<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F342<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F342<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F342<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F342<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F342*BT342+BU342","v":2.8733851851851853},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY342","v":2.9471760823035922}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R352*Bilans!F352+S352","v":13.546805555555554},0.21789855114706941,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.9518293032266261},null,10.594976252328928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC352*Bilans!F352+AD352","v":3.6113055555555555},3.4750298742138366,219.08317366298513,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":21.589316837911355},null,{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ352*Bilans!F352+AK352","v":13.741435185185185},0.21481230042179514,2.9518293032266261,null,10.789605881958559,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU352*Bilans!F352+AV352","v":2.9482361111111111},2.8369819182389935,178.85745584069642,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":26.44483579302447},null,{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB352*Bilans!F352+BC352","v":13.546805555555554},0.21789855114706941,2.9518293032266261,null,10.594976252328928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W352<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W352<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W352<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W352<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W352<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM352*Bilans!F352+BN352","v":3.6113055555555555},3.4750298742138366,219.08317366298513,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":21.589316837911355},null,{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F352<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F352<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F352<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F352<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F352<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F352<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F352<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F352<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F352<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F352<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F352*BT352+BU352","v":2.750987962962963},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY352","v":3.0783021252853322}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R358*Bilans!F358+S358","v":14.001805555555555},0.19132675108985897,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.6789199663363821},null,11.322885589219172,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC358*Bilans!F358+AD358","v":3.8323055555555556},3.6876902515723273,209.08628086961193,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":18.296314992902833},null,{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ358*Bilans!F358+AK358","v":14.283101851851852},0.18755869657185503,2.6789199663363821,null,11.604181885515469,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU358*Bilans!F358+AV358","v":3.0977361111111108},2.9808404088050313,169.00899816007058,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":22.634939542460256},null,{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB358*Bilans!F358+BC358","v":14.001805555555555},0.19132675108985897,2.6789199663363821,null,11.322885589219172,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W358<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W358<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W358<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W358<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W358<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM358*Bilans!F358+BN358","v":3.8323055555555556},3.6876902515723273,209.08628086961193,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":18.296314992902833},null,{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F358<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F358<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F358<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F358<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F358<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F358<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F358<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F358<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F358<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F358<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F358*BT358+BU358","v":2.8883546296296299},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY358","v":2.9319017845496154}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R369*Bilans!F369+S369","v":14.131166666666665},0.18470587419097848,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.6101094925050816},null,11.521057174161584,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"AC369*Bilans!F369+AD369","v":3.8911916666666668},3.7443542452830192,206.30734346373683,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.510872622829666},null,{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.28000000000000008},{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ369*Bilans!F369+AK369","v":14.419833333333333},0.18100829823542217,2.6101094925050816,null,11.809723840828251,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU369*Bilans!F369+AV369","v":3.1383583333333331},3.0199297169811321,166.39282411445012,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":21.711402710870473},null,{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB369*Bilans!F369+BC369","v":14.131166666666665},0.18470587419097848,2.6101094925050816,null,11.521057174161584,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W369<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W369<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W369<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W369<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W369<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"BM369*Bilans!F369+BN369","v":3.7986944444444446},3.6553474842767297,201.40322723684619,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.937257819108797},null,{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F369<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F369<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F369<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F369<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F369<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F369<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F369<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F369<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F369<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F369<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092000000000001},{"$f":"Bilans!F369*BT369+BU369","v":2.925395},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY369","v":2.8947790274555252}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"R370*Bilans!F370+S370","v":13.82},0.20173423105432212,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.7879670731707318},null,11.032032926829269,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"AC370*Bilans!F370+AD370","v":3.7439999999999998},3.6027169811320752,213.40456785641967,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.565474254742547},null,{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.844444444444445},{"$f":"AJ370*Bilans!F370+AK370","v":14.066666666666666},0.19819671136284822,2.7879670731707318,null,11.278699593495935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":7.6666666666666661E-2},{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.9766666666666666},{"$f":"AU370*Bilans!F370+AV370","v":3.0379999999999998},2.9233584905660375,173.16321505016106,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":24.112289535798585},null,{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.23333333333333328},{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.633333333333333},{"$f":"BB370*Bilans!F370+BC370","v":13.82},0.20173423105432212,2.7879670731707318,null,11.032032926829269,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W370<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W370<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W370<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W370<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W370<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.6533333333333333},{"$f":"BM370*Bilans!F370+BN370","v":3.7439999999999998},3.6027169811320752,213.40456785641967,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.565474254742547},null,{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F370<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F370<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":7.0444444444444476E-2},{"$f":"IF(Bilans!F370<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F370<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F370<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F370<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F370<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F370<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F370<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F370<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7771111111111111},{"$f":"Bilans!F370*BT370+BU370","v":2.8334666666666668},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY370","v":2.9886965647581016}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$5,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$5,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$6,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$6,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R371*Bilans!F371+S371","v":14.351166666666666},0.17699834434758854,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWO-A16'!$C$39+'AWO-A16'!$C$40)","v":2.5401327394563009},null,11.811033927210365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$10,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$10,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$11,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$11,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"AC371*Bilans!F371+AD371","v":3.9701916666666666},3.8203731132075469,204.27889119682465,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.655546733603153},null,{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$27,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$27,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$16,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$16,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$16,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.28000000000000008},{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$28,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$28,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$17,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$17,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$17,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.84},{"$f":"AJ371*Bilans!F371+AK371","v":14.559833333333334},0.17446166321429737,2.5401327394563009,null,12.019700593877033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$21,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$21,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$21,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$22,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$22,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$22,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":2.8939999999999997},{"$f":"AU371*Bilans!F371+AV371","v":3.1973583333333333},3.0767033018867926,164.51417713055685,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":20.681358156247253},null,{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$16,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$16,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$5,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$5,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$5,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$5,0))))))","v":0.44000000000000022},{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$17,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$17,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$6,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$6,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$6,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB371*Bilans!F371+BC371","v":14.351166666666666},0.17699834434758854,2.5401327394563009,null,11.811033927210365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWO-A16'!$O$3,'AWO-A16'!$N$21,IF(Bilans!W371<='AWO-A16'!$P$3,'AWO-A16'!$O$21,IF(Bilans!W371<='AWO-A16'!$Q$3,'AWO-A16'!$P$10,IF(Bilans!W371<='AWO-A16'!$R$3,'AWO-A16'!$Q$10,IF(Bilans!W371<='AWO-A16'!$S$3,'AWO-A16'!$R$10,IF(Bilans!W371<='AWO-A16'!$U$3,'AWO-A16'!$S$10,0))))))","v":0.11333333333333334},{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$22,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$22,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$11,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$11,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$11,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$11,0))))))","v":3.5640000000000001},{"$f":"BM371*Bilans!F371+BN371","v":3.8553611111111112},3.7098757861635221,198.37049670762389,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.151626252325581},null,{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$32,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$32,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$32,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$32,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$32,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$32,IF(Bilans!F371<='AWO-A16'!$V$3,'AWO-A16'!$S$32,IF(Bilans!F371<='AWO-A16'!$W$3,'AWO-A16'!$V$32,'AWO-A16'!$V$32))))))))","v":0.10440000000000005},{"$f":"IF(Bilans!F371<='AWO-A16'!$O$3,'AWO-A16'!$N$33,IF(Bilans!F371<='AWO-A16'!$P$3,'AWO-A16'!$O$33,IF(Bilans!F371<='AWO-A16'!$Q$3,'AWO-A16'!$P$33,IF(Bilans!F371<='AWO-A16'!$R$3,'AWO-A16'!$Q$33,IF(Bilans!F371<='AWO-A16'!$S$3,'AWO-A16'!$R$33,IF(Bilans!F371<='AWO-A16'!$U$3,'AWO-A16'!$S$33,IF(Bilans!F371<='AWO-A16'!$V$3,'AWO-A16'!$S$33,IF(Bilans!F371<='AWO-A16'!$W$3,'AWO-A16'!$V$33,'AWO-A16'!$V$33))))))))","v":2.7092000000000001},{"$f":"Bilans!F371*BT371+BU371","v":2.977595},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A16'!BY371","v":2.8440308682084887}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":4.0960653039786532},{"$f":"SUM(AF7:AF372)/229","v":3.9423417904067475},{"$f":"SUM(AG7:AG372)/Z373","v":3.669625343583073},{"$f":"SUM(AH7:AH372)","v":3663.009078537093},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.5086454682854762},{"$f":"SUM(AX7:AX372)/229","v":3.3776148991919284},{"$f":"SUM(AY7:AY372)/AR373","v":3.0292811726850353},{"$f":"SUM(AZ7:AZ372)","v":4464.6734771190049},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10848.350876097564},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.8174104269771973},{"$f":"SUM(BP7:BP372)/229","v":3.6738411779407323},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3606880009446933},{"$f":"SUM(BR7:BR372)","v":4097.1638561809432},null,null,null,null,null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":894.05859391482636},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.6962799415604159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWO-A18","index":67,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,"VTS35","VTS55","VTS45"]
[null,null,null,null,"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4690.1795763289392},null,null,"COP",{"$f":"K13","v":3.5391895775224391},{"$f":"L13","v":3.0246345291171663},{"$f":"M13","v":3.3545876550969593},null,null,null,null,"V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V55stC  /  V45stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V45stC  /  V35stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWU"]
[null,null,null,null,"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.99922168097604147},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.99922168097604147},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.99922168097604147},null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sprawdzanie Q pc i Q budynku <12stC"]
[null,null,null,null,"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.5391895775224391},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.7831902395852914E-4},{"$f":"1-L3","v":7.7831902395852914E-4},{"$f":"1-M3","v":7.7831902395852914E-4}]
[null,null,null,null,"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.99922168097604147},null,null,"COP-Inst",{"$f":"K14","v":3.5399685027987586},{"$f":"L14","v":3.0254134543934854},{"$f":"M14","v":3.3553665803732784}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.7831902395852914E-4},null,null,null,null,null,null,null,null,null,null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.5399685027987586},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R7*Bilans!F7+S7","v":15.300666666666666},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":0.16795822793137768},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.5698728595020328},null,{"$f":"T7-V7","v":12.730793807164634},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"AC7*Bilans!F7+AD7","v":3.8522833333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.7069141509433963},{"$f":"AF7*Z7","v":200.77587331928211},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":17.387351287912132},null,{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.48000000000000009},{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ7*Bilans!F7+AK7","v":15.071999999999999},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":0.17050642645316036},{"$f":"V7","v":2.5698728595020328},null,{"$f":"AL7-AN7","v":12.502127140497967},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":9.4000000000000042E-2},{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU7*Bilans!F7+AV7","v":3.0836833333333331},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.9673179245283019},{"$f":"AX7*AR7","v":160.71746564767602},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":21.721103089023117},null,{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB7*Bilans!F7+BC7","v":15.300666666666666},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":0.16795822793137768},{"$f":"AN7","v":2.5698728595020328},null,{"$f":"BD7-BF7","v":12.730793807164634},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":54.162536585365856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W7<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W7<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W7<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W7<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W7<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"BM7*Bilans!F7+BN7","v":3.8307962962962963},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6862379454926626},{"$f":"BP7*BJ7","v":199.65599758511021},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":17.484877397943237},null,{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F7<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F7<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.6400000000000107E-2},{"$f":"IF(Bilans!F7<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F7<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F7<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F7<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F7<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F7<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F7<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F7<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F7*BT7+BU7","v":2.9093766666666667},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY7","v":2.9107169896724461}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R8*Bilans!F8+S8","v":14.331481481481481},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":0.20983368467124069},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.0072275660569106},null,{"$f":"T8-V8","v":11.32425391542457},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC8*Bilans!F8+AD8","v":3.5087407407407412},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.3763354297693926},{"$f":"AF8*Z8","v":217.21069304944527},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":22.674461960529076},null,{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ8*Bilans!F8+AK8","v":14.162222222222223},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":0.21234150395820017},{"$f":"V8","v":3.0072275660569106},null,{"$f":"AL8-AN8","v":11.154994656165313},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU8*Bilans!F8+AV8","v":2.8409629629629634},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.733756813417191},{"$f":"AX8*AR8","v":175.8715105245181},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":28.004169534230474},null,{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB8*Bilans!F8+BC8","v":14.331481481481481},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":0.20983368467124069},{"$f":"AN8","v":3.0072275660569106},null,{"$f":"BD8-BF8","v":11.32425391542457},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":64.333268292682931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W8<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W8<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W8<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W8<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W8<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM8*Bilans!F8+BN8","v":3.5087407407407412},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.3763354297693926},{"$f":"BP8*BJ8","v":217.21069304944527},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":22.674461960529076},null,{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F8<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F8<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F8<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F8<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F8<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F8<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F8<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F8<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F8<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F8<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F8*BT8+BU8","v":2.6840296296296295},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY8","v":3.1550963519697843}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":10848.350876097564},null,{"$f":"F9/F11","v":3055.5757649995649},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R9*Bilans!F9+S9","v":14.111574074074074},0.22095508802564731,{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.1180240917174795},null,10.993549982356594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC9*Bilans!F9+AD9","v":3.4225370370370372},3.2933846960167714,220.3598880517462,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":24.176563992041174},null,{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ9*Bilans!F9+AK9","v":13.951111111111112},0.22349647041619394,3.1180240917174795,null,10.833087019393632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU9*Bilans!F9+AV9","v":2.7811481481481484},2.6761991614255769,179.06409425208369,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":29.752167552150539},null,{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB9*Bilans!F9+BC9","v":14.111574074074074},0.22095508802564731,3.1180240917174795,null,10.993549982356594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":66.909853658536591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W9<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W9<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W9<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W9<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W9<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM9*Bilans!F9+BN9","v":3.4225370370370372},3.2933846960167714,220.3598880517462,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":24.176563992041174},null,{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F9<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F9<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F9<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F9<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F9<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F9<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F9<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F9<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F9<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F9<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F9*BT9+BU9","v":2.6273814814814815},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY9","v":3.223122394943676}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R10*Bilans!F10+S10","v":12.705324074074074},0.30117600259757632,{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.826538716336382},null,8.8787853577376925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC10*Bilans!F10+AD10","v":2.8712870370370371},2.7629365828092243,230.39144289067855,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":35.914636280986272},null,{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ10*Bilans!F10+AK10","v":12.601111111111111},0.30366677054075863,3.826538716336382,null,8.7745723947747294,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU10*Bilans!F10+AV10","v":2.3986481481481485},2.308133123689728,192.46700197872892,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":42.991394829253977},null,{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB10*Bilans!F10+BC10","v":12.705324074074074},0.30117600259757632,3.826538716336382,null,8.8787853577376925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":83.386439024390256},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W10<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W10<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W10<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W10<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W10<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM10*Bilans!F10+BN10","v":2.8712870370370371},2.7629365828092243,230.39144289067855,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":35.914636280986272},null,{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F10<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F10<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F10<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F10<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F10<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F10<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F10<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F10<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F10<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F10<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F10*BT10+BU10","v":2.2651314814814816},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY10","v":3.738578604489935}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.5503458956446816},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R11*Bilans!F11+S11","v":12.896296296296295},0.28925519352138523,{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.7303206808943088},null,9.1659756154019867,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC11*Bilans!F11+AD11","v":2.9461481481481484},2.8349727463312373,230.05485766364993,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":34.062819476136831},null,{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ11*Bilans!F11+AK11","v":12.784444444444444},0.29178590412001371,3.7303206808943088,null,9.0541237635501357,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU11*Bilans!F11+AV11","v":2.4505925925925931},2.3581174004192875,191.35858135133208,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":40.95095725975245},null,{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB11*Bilans!F11+BC11","v":12.896296296296295},0.28925519352138523,3.7303206808943088,null,9.1659756154019867,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":81.148878048780503},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W11<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W11<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W11<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W11<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W11<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM11*Bilans!F11+BN11","v":2.9461481481481484},2.8349727463312373,230.05485766364993,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":34.062819476136831},null,{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F11<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F11<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F11<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F11<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F11<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F11<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F11<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F11<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F11<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F11<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F11*BT11+BU11","v":2.3143259259259263},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY11","v":3.6591095481226095}]
[null,6,null,null,null,null,null,null,null,null,"COP PC35","COP PC55","COP PC55",null,null,null,null,{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R12*Bilans!F12+S12","v":12.633564814814815},0.30574849052491071,{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.8626933720782524},null,8.7708714427365617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC12*Bilans!F12+AD12","v":2.8431574074074075},2.7358684486373166,230.43459237986403,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":36.635676422758934},null,{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ12*Bilans!F12+AK12","v":12.532222222222222},0.30822094466445848,3.8626933720782524,null,8.6695288501439691,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU12*Bilans!F12+AV12","v":2.37912962962963},2.2893511530398327,192.82568210758302,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":43.781134705536495},null,{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB12*Bilans!F12+BC12","v":12.633564814814815},0.30574849052491071,3.8626933720782524,null,8.7708714427365617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.227219512195134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W12<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W12<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W12<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W12<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W12<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM12*Bilans!F12+BN12","v":2.8431574074074075},2.7358684486373166,230.43459237986403,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":36.635676422758934},null,{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F12<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F12<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F12<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F12<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F12<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F12<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F12<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F12<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F12<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F12<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F12*BT12+BU12","v":2.2466462962962965},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY12","v":3.7693392622522608}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":10848.350876097564},null,{"$f":"F13/F15","v":3724.0060010603061},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.5391895775224391},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0246345291171663},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.3545876550969593},null,null,null,null,{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R13*Bilans!F13+S13","v":12.727314814814815},0.29978507794346887,{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.8154590637703252},null,8.9118557510444898,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC13*Bilans!F13+AD13","v":2.8799074074074076},2.7712316561844865,230.36910802781617,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":35.696492048841655},null,{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ13*Bilans!F13+AK13","v":12.622222222222222},0.30228108779870533,3.8154590637703252,null,8.8067631584518971,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU13*Bilans!F13+AV13","v":2.4046296296296301},2.3138888888888896,192.35076151761527,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":42.751944250871077},null,{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB13*Bilans!F13+BC13","v":12.727314814814815},0.29978507794346887,3.8154590637703252,null,8.9118557510444898,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":83.128780487804889},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W13<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W13<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W13<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W13<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W13<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM13*Bilans!F13+BN13","v":2.8799074074074076},2.7712316561844865,230.36910802781617,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":35.696492048841655},null,{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F13<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F13<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F13<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F13<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F13<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F13<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F13<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F13<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F13<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F13<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F13*BT13+BU13","v":2.2707962962962966},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY13","v":3.729252204099196}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},null,null,null,null,{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5399685027987586},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0254134543934854},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.3553665803732784},null,null,null,null,{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R14*Bilans!F14+S14","v":13.52824074074074},0.25220769794901932,{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.4119264545223578},null,10.116314286218383,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC14*Bilans!F14+AD14","v":3.1938703703703708},3.0733469601677155,226.64269726297496,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":28.553904821919922},null,{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ14*Bilans!F14+AK14","v":13.391111111111112},0.25479039238882523,3.4119264545223578,null,9.9791846565887532,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU14*Bilans!F14+AV14","v":2.6224814814814819},2.5235199161425581,186.09592987840676,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":34.775258171732361},null,{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB14*Bilans!F14+BC14","v":13.52824074074074},0.25220769794901932,3.4119264545223578,null,10.116314286218383,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":73.744585365853666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W14<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W14<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W14<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W14<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W14<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM14*Bilans!F14+BN14","v":3.1938703703703708},3.0733469601677155,226.64269726297496,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":28.553904821919922},null,{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F14<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F14<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F14<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F14<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F14<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F14<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F14<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F14<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F14<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F14<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F14*BT14+BU14","v":2.477114814814815},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY14","v":3.4186433516834529}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9130863035690062},null,null,null,null,{"$f":"F11","v":3.5503458956446816},{"$f":"F15","v":2.9130863035690062},{"$f":"F28","v":3.3217224545846071},null,null,null,null,{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R15*Bilans!F15+S15","v":12.87662037037037},0.29046705941951334,{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.7402340542428862},null,9.1363863161274832,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC15*Bilans!F15+AD15","v":2.9384351851851855},2.8275508385744237,230.10443209147621,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":34.249252778584548},null,{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ15*Bilans!F15+AK15","v":12.765555555555556},0.29299422480795523,3.7402340542428862,null,9.0253215013126695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU15*Bilans!F15+AV15","v":2.4452407407407413},2.3529675052410908,191.48311822968765,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":41.157178413609891},null,{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB15*Bilans!F15+BC15","v":12.87662037037037},0.29046705941951334,3.7402340542428862,null,9.1363863161274832,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":81.379414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W15<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W15<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W15<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W15<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W15<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM15*Bilans!F15+BN15","v":2.9384351851851855},2.8275508385744237,230.10443209147621,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":34.249252778584548},null,{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F15<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F15<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F15<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F15<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F15<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F15<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F15<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F15<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F15<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F15<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F15*BT15+BU15","v":2.3092574074074075},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY15","v":3.6671408158567553}]
[null,10,null,null,null,null,null,null,null,null,{"$f":"F19","v":3.4924061444098484},{"$f":"F19","v":3.4924061444098484},{"$f":"F19","v":3.4924061444098484},null,null,null,null,{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R16*Bilans!F16+S16","v":14.428703703703704},0.20502492113435059,{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.9582438389227641},null,11.47045986478094,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC16*Bilans!F16+AD16","v":3.5468518518518519},3.4130083857442348,215.68215139336306,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.033650564835419},null,{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ16*Bilans!F16+AK16","v":14.255555555555556},0.20751515627673325,2.9582438389227641,null,11.297311716632793,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU16*Bilans!F16+AV16","v":2.8674074074074074},2.7592033542976941,174.36550055734526,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":27.254618268425002},null,{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB16*Bilans!F16+BC16","v":14.428703703703704},0.20502492113435059,2.9582438389227641,null,11.47045986478094,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.19414634146343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W16<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W16<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W16<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W16<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W16<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM16*Bilans!F16+BN16","v":3.5468518518518519},3.4130083857442348,215.68215139336306,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.033650564835419},null,{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F16<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F16<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F16<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F16<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F16<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F16<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F16<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F16<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F16<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F16<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F16*BT16+BU16","v":2.7090740740740742},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY16","v":3.1259285872120843}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":740.74338356291207},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R17*Bilans!F17+S17","v":14.27824074074074},0.21249480542807681,{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.0340519880589429},null,11.244188752681797,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC17*Bilans!F17+AD17","v":3.4878703703703704},3.3562526205450736,218.01234705220642,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":23.031316713167133},null,{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ17*Bilans!F17+AK17","v":14.111111111111111},0.21501155820890147,3.0340519880589429,null,11.077059123052168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU17*Bilans!F17+AV17","v":2.8264814814814816},2.7198218029350105,176.67166386460093,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":28.420581447562498},null,{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB17*Bilans!F17+BC17","v":14.27824074074074},0.21249480542807681,3.0340519880589429,null,11.244188752681797,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":64.957073170731718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W17<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W17<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W17<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W17<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W17<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM17*Bilans!F17+BN17","v":3.4878703703703704},3.3562526205450736,218.01234705220642,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":23.031316713167133},null,{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F17<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F17<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F17<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F17<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F17<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F17<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F17<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F17<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F17<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F17<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F17*BT17+BU17","v":2.670314814814815},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY17","v":3.1713010189064663}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},null,null,null,null,"35/28",{"$f":"AH373+CA373","v":4690.1795763289392},null,null,null,null,null,{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R18*Bilans!F18+S18","v":14.228472222222223},0.2150003839805773,{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.0591269912347561},null,11.169345230987467,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC18*Bilans!F18+AD18","v":3.4683611111111112},3.3374795597484277,218.73906156143585,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.368781980196125},null,{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ18*Bilans!F18+AK18","v":14.063333333333334},0.21752502900460458,3.0591269912347561,null,11.004206342098579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU18*Bilans!F18+AV18","v":2.8129444444444447},2.7067955974842768,177.40391161435807,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":28.813713258440821},null,{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB18*Bilans!F18+BC18","v":14.228472222222223},0.2150003839805773,3.0591269912347561,null,11.169345230987467,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":65.540195121951228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W18<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W18<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W18<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W18<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W18<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM18*Bilans!F18+BN18","v":3.4683611111111112},3.3374795597484277,218.73906156143585,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.368781980196125},null,{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F18<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F18<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F18<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F18<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F18<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F18<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F18<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F18<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F18<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F18<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F18*BT18+BU18","v":2.6574944444444446},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY18","v":3.1866001115172935}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.4924061444098484},null,null,null,null,"45/35",{"$f":"BR373+CA373","v":5110.7547309260899},null,null,null,null,null,{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R19*Bilans!F19+S19","v":14.096527777777778},0.22172870907674172,{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.1256049066310974},null,10.97092287114668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC19*Bilans!F19+AD19","v":3.416638888888889},3.2877091194968555,220.55973511872995,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":24.282109896193887},null,{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ19*Bilans!F19+AK19","v":13.936666666666667},0.22427205739998304,3.1256049066310974,null,10.811061760035571,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU19*Bilans!F19+AV19","v":2.7770555555555556},2.6722610062893084,179.27169293051088,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":29.874519726348367},null,{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB19*Bilans!F19+BC19","v":14.096527777777778},0.22172870907674172,3.1256049066310974,null,10.97092287114668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":67.086146341463433},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W19<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W19<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W19<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W19<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W19<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM19*Bilans!F19+BN19","v":3.416638888888889},3.2877091194968555,220.55973511872995,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":24.282109896193887},null,{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F19<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F19<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F19<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F19<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F19<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F19<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F19<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F19<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F19<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F19<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F19*BT19+BU19","v":2.6235055555555555},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY19","v":3.2278841853757716}]
[null,14,null,null,null,null,null,null,null,null,"55/45",{"$f":"AZ373+CA373","v":5546.4303492305726},null,null,null,null,null,{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R20*Bilans!F20+S20","v":13.244675925925925},0.26839431017751425,{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.5547956586636182},null,9.689880267262307,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC20*Bilans!F20+AD20","v":3.082712962962963},2.9663841719077571,228.61040132724861,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":30.916345864065672},null,{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ20*Bilans!F20+AK20","v":13.11888888888889},0.27096773886654157,3.5547956586636182,null,9.5640932302252715,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU20*Bilans!F20+AV20","v":2.5453518518518523},2.4493008385744242,188.76032746546002,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":37.443239956496498},null,{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB20*Bilans!F20+BC20","v":13.244675925925925},0.26839431017751425,3.5547956586636182,null,9.689880267262307,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.067024390243915},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W20<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W20<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W20<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W20<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W20<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM20*Bilans!F20+BN20","v":3.082712962962963},2.9663841719077571,228.61040132724861,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":30.916345864065672},null,{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F20<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F20<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F20<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F20<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F20<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F20<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F20<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F20<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F20<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F20<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F20*BT20+BU20","v":2.4040685185185184},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY20","v":3.5225169448339182}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":9.9999999999999867E-2},{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.299999999999999},{"$f":"R21*Bilans!F21+S21","v":12.535},0.31675901074552226,{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.9705741996951218},null,8.5644258003048783,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":5.2499999999999991E-2},{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.1974999999999998},{"$f":"AC21*Bilans!F21+AD21","v":2.7958749999999997},2.6903702830188676,233.35195686792454,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":38.364919747842812},null,{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.30000000000000004},{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.400000000000002},{"$f":"AJ21*Bilans!F21+AK21","v":12.105},0.32801108630277748,3.9705741996951218,null,8.1344258003048786,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":3.8659090909090893E-2},{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.508613636363636},{"$f":"AU21*Bilans!F21+AV21","v":2.2128715909090908},2.1293670025728986,184.69277633516296,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":48.472546007938071},null,{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":5.0000000000000044E-2},{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":12.85},{"$f":"BB21*Bilans!F21+BC21","v":12.467499999999999},0.31847396829317198,3.9705741996951218,null,8.4969258003048775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":86.736000000000018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W21<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W21<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W21<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W21<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W21<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.6237500000000002},{"$f":"BM21*Bilans!F21+BN21","v":1.7907500000000001},1.7231745283018869,149.46126588679249,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":59.898656987295837},null,{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F21<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F21<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":3.8659090909090893E-2},{"$f":"IF(Bilans!F21<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F21<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F21<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F21<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F21<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F21<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F21<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F21<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.508613636363636},{"$f":"Bilans!F21*BT21+BU21","v":2.2128715909090908},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY21","v":4.5094439096425809}]
[null,16,null,null,"3 | 25 | 10",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R22*Bilans!F22+S22","v":14.703009259259259},0.19180017518355946,{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.8200397516514228},null,11.882969507607836,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC22*Bilans!F22+AD22","v":3.6543796296296298},3.5164785115303987,210.91906726374197,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.297701794872733},null,{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ22*Bilans!F22+AK22","v":14.51888888888889},0.1942324769638234,2.8200397516514228,null,11.698849137237467,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU22*Bilans!F22+AV22","v":2.9420185185185188},2.8309989517819711,169.80386951792204,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.212454476605899},null,{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB22*Bilans!F22+BC22","v":14.703009259259259},0.19180017518355946,2.8200397516514228,null,11.882969507607836,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":59.980195121951233},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W22<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W22<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W22<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W22<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W22<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM22*Bilans!F22+BN22","v":3.6543796296296298},3.5164785115303987,210.91906726374197,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.297701794872733},null,{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F22<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F22<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F22<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F22<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F22<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F22<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F22<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F22<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F22<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F22<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F22*BT22+BU22","v":2.779735185185185},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY22","v":3.0464672095946779}]
[null,17,null,null,"A+++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R23*Bilans!F23+S23","v":13.844212962962963},0.23495227572981708,{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.2527293413363823},null,10.591483621626582,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC23*Bilans!F23+AD23","v":3.3177314814814816},3.1925340670859539,223.61287272715654,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":26.107944563017348},null,{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ23*Bilans!F23+AK23","v":13.694444444444445},0.23752181802862021,3.2527293413363823,null,10.441715103108063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU23*Bilans!F23+AV23","v":2.7084259259259262},2.6062211740041934,182.5460876642635,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":31.981361854629103},null,{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB23*Bilans!F23+BC23","v":13.844212962962963},0.23495227572981708,3.2527293413363823,null,10.591483621626582,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":70.042439024390248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W23<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W23<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W23<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W23<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W23<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM23*Bilans!F23+BN23","v":3.3177314814814816},3.1925340670859539,223.61287272715654,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":26.107944563017348},null,{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F23<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F23<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F23<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F23<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F23<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F23<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F23<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F23<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F23<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F23<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F23*BT23+BU23","v":2.5585092592592593},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY23","v":3.3098852632157456}]
[null,18,null,null,"A++",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":9.9999999999999867E-2},{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.299999999999999},{"$f":"R24*Bilans!F24+S24","v":12.58375},0.31011001215635725,{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.9023468654725608},null,8.6814031345274394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":5.2499999999999991E-2},{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.1974999999999998},{"$f":"AC24*Bilans!F24+AD24","v":2.8214687499999997},2.7149982311320753,231.18037767470085,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":37.321477488993771},null,{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.30000000000000004},{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.400000000000002},{"$f":"AJ24*Bilans!F24+AK24","v":12.251250000000002},0.31852642509723988,3.9023468654725608,null,8.3489031345274416,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":3.8659090909090893E-2},{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.508613636363636},{"$f":"AU24*Bilans!F24+AV24","v":2.2317178977272727},2.1475021280017152,182.8584443687283,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":47.184002308831573},null,{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":5.0000000000000044E-2},{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":12.85},{"$f":"BB24*Bilans!F24+BC24","v":12.491875},0.3123908032599238,3.9023468654725608,null,8.5895281345274395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.149365853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W24<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W24<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W24<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W24<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W24<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.6237500000000002},{"$f":"BM24*Bilans!F24+BN24","v":1.8438333333333339},1.7742547169811327,151.07666401380584,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":57.110032959789038},null,{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F24<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F24<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":3.8659090909090893E-2},{"$f":"IF(Bilans!F24<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F24<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F24<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F24<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F24<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F24<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F24<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F24<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.508613636363636},{"$f":"Bilans!F24*BT24+BU24","v":2.2317178977272727},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY24","v":4.4818794323932662}]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R25*Bilans!F25+S25","v":13.080324074074074},0.27809719870126171,{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.6376014831046746},null,9.4427225909693995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC25*Bilans!F25+AD25","v":3.0182870370370374},2.904389412997904,229.42551199698323,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":32.365251113451386},null,{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ25*Bilans!F25+AK25","v":12.961111111111112},0.28065506513452265,3.6376014831046746,null,9.3235096280064376,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU25*Bilans!F25+AV25","v":2.5006481481481484},2.406284067085954,190.07883434320195,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":39.064919212453503},null,{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB25*Bilans!F25+BC25","v":13.080324074074074},0.27809719870126171,3.6376014831046746,null,9.4427225909693995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":78.992682926829275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W25<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W25<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W25<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W25<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W25<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM25*Bilans!F25+BN25","v":3.0182870370370374},2.904389412997904,229.42551199698323,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":32.365251113451386},null,{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F25<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F25<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F25<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F25<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F25<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F25<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F25<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F25<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F25<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F25<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F25*BT25+BU25","v":2.3617314814814816},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY25","v":3.5856625359082575}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":10848.350876097564},null,{"$f":"F26/F28","v":3265.8811879736613},null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":9.9999999999999867E-2},{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.299999999999999},{"$f":"R26*Bilans!F26+S26","v":12.561666666666667},0.31311555776057626,{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.9332532647357725},null,8.6284134019308958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":5.2499999999999991E-2},{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.1974999999999998},{"$f":"AC26*Bilans!F26+AD26","v":2.8098749999999999},2.7038419811320753,232.17376702531067,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":37.791792867561675},null,{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.30000000000000004},{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.400000000000002},{"$f":"AJ26*Bilans!F26+AK26","v":12.185000000000002},0.32279468729879129,3.9332532647357725,null,8.2517467352642306,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":3.8659090909090893E-2},{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.508613636363636},{"$f":"AU26*Bilans!F26+AV26","v":2.2231806818181816},2.1392870711835332,183.69651093932146,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":47.764994924701497},null,{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":5.0000000000000044E-2},{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":12.85},{"$f":"BB26*Bilans!F26+BC26","v":12.480833333333333},0.31514348118334296,3.9332532647357725,null,8.5475800685975614,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":85.868097560975627},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W26<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W26<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W26<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W26<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W26<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.6237500000000002},{"$f":"BM26*Bilans!F26+BN26","v":1.8197870370370373},1.7511158280922434,150.36498476719339,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":58.353099468516881},null,{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F26<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F26<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":3.8659090909090893E-2},{"$f":"IF(Bilans!F26<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F26<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F26<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F26<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F26<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F26<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F26<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F26<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.508613636363636},{"$f":"Bilans!F26*BT26+BU26","v":2.2231806818181816},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.0697674418604652},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY26","v":4.4943080040849139}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R27*Bilans!F27+S27","v":13.168287037037036},0.27287397842513639,{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.5932828728404473},null,9.5750041641965886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC27*Bilans!F27+AD27","v":3.0527685185185187},2.9375697064989521,229.01895275415455,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":31.582174150124658},null,{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ27*Bilans!F27+AK27","v":13.045555555555556},0.27544115369699368,3.5932828728404473,null,9.4522726827151082,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU27*Bilans!F27+AV27","v":2.5245740740740743},2.4293071278825997,189.39376080676996,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":38.18983486441406},null,{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB27*Bilans!F27+BC27","v":13.168287037037036},0.27287397842513639,3.5932828728404473,null,9.5750041641965886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.962048780487805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W27<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W27<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W27<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W27<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W27<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM27*Bilans!F27+BN27","v":3.0527685185185187},2.9375697064989521,229.01895275415455,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":31.582174150124658},null,{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F27<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F27<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F27<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F27<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F27<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F27<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F27<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F27<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F27<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F27<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F27*BT27+BU27","v":2.384390740740741},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY27","v":3.5515873922545302}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3217224545846071},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R28*Bilans!F28+S28","v":14.219212962962963},0.21546847326114241,{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.0637921081046748},null,11.155420854858288,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC28*Bilans!F28+AD28","v":3.4647314814814818},3.3339868972746336,218.87184870138577,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":23.43198551463642},null,{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ28*Bilans!F28+AK28","v":14.054444444444446},0.21799453690364512,3.0637921081046748,null,10.990652336339771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU28*Bilans!F28+AV28","v":2.8104259259259261},2.7043721174004194,177.53846765137806,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":28.887271903254803},null,{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB28*Bilans!F28+BC28","v":14.219212962962963},0.21546847326114241,3.0637921081046748,null,11.155420854858288,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":65.648682926829281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W28<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W28<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W28<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W28<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W28<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM28*Bilans!F28+BN28","v":3.4647314814814818},3.3339868972746336,218.87184870138577,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":23.43198551463642},null,{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F28<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F28<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F28<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F28<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F28<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F28<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F28<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F28<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F28<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F28<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F28*BT28+BU28","v":2.6551092592592593},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY28","v":3.1894627550603398}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R29*Bilans!F29+S29","v":17.631666666666668},0.11271290615583335,{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":1.987316390370935},null,15.644350276295732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"AC29*Bilans!F29+AD29","v":4.3434583333333334},4.1795542452830192,169.75310537390709,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":11.563911433018959},null,{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.48000000000000009},{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ29*Bilans!F29+AK29","v":17.07},0.11642158115822701,1.987316390370935,null,15.082683609629065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":9.4000000000000042E-2},{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU29*Bilans!F29+AV29","v":3.4749583333333334},3.3438278301886792,135.80997510699495,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":14.454092009642746},null,{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB29*Bilans!F29+BC29","v":17.631666666666668},0.11271290615583335,1.987316390370935,null,15.644350276295732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":40.615121951219521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W29<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W29<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W29<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W29<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W29<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"BM29*Bilans!F29+BN29","v":4.284046296296296},4.1223841719077567,167.43113587181065,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":11.72428214025093},null,{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F29<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F29<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.6400000000000107E-2},{"$f":"IF(Bilans!F29<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F29<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F29<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F29<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F29<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F29<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F29<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F29<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F29*BT29+BU29","v":3.2273916666666671},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY29","v":2.6239059177374671}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R30*Bilans!F30+S30","v":16.213000000000001},0.14444367313173107,{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.341865272484756},null,13.871134727515244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"AC30*Bilans!F30+AD30","v":4.0445250000000001},3.8919014150943396,190.1590625369075,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":14.93964671602879},null,{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.48000000000000009},{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ30*Bilans!F30+AK30","v":15.853999999999999},0.14771447410651925,2.341865272484756,null,13.512134727515242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":9.4000000000000042E-2},{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU30*Bilans!F30+AV30","v":3.2368249999999996},3.114680660377358,152.1839048086056,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":18.667606260501064},null,{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB30*Bilans!F30+BC30","v":16.213000000000001},0.14444367313173107,2.341865272484756,null,13.871134727515244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":48.860195121951222},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W30<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W30<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W30<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W30<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W30<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"BM30*Bilans!F30+BN30","v":4.0081944444444444},3.8569418238993709,188.45093008973768,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":15.075060721641556},null,{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F30<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F30<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.6400000000000107E-2},{"$f":"IF(Bilans!F30<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F30<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F30<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F30<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F30<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F30<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F30<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F30<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F30*BT30+BU30","v":3.0338449999999999},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY30","v":2.791300179482886}]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R31*Bilans!F31+S31","v":15.618},0.15946765736415766,{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.4905658727134146},null,13.127434127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"AC31*Bilans!F31+AD31","v":3.9191500000000001},3.7712575471698115,197.30557217174416,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":16.50873998001682},null,{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.48000000000000009},{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ31*Bilans!F31+AK31","v":15.343999999999999},0.16231529410280335,2.4905658727134146,null,12.853434127286585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":9.4000000000000042E-2},{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU31*Bilans!F31+AV31","v":3.1369499999999997},3.0185745283018863,157.92651840938794,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":20.625202280139288},null,{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB31*Bilans!F31+BC31","v":15.618},0.15946765736415766,2.4905658727134146,null,13.127434127286586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":52.318243902439029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W31<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W31<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W31<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W31<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W31<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"BM31*Bilans!F31+BN31","v":3.8925000000000001},3.7456132075471698,195.9639053566498,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":16.62176706298855},null,{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F31<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F31<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.6400000000000107E-2},{"$f":"IF(Bilans!F31<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F31<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F31<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F31<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F31<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F31<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F31<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F31<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F31*BT31+BU31","v":2.9526699999999999},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY31","v":2.8680387896457296}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R37*Bilans!F37+S37","v":14.43449074074074},0.20474072788295719,{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.955328140879065},null,11.479162599861676,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC37*Bilans!F37+AD37","v":3.5491203703703706},3.4151912997903566,215.58853215344891,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":21.995941002214053},null,{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ37*Bilans!F37+AK37","v":14.261111111111111},0.20722986574142255,2.955328140879065,null,11.305782970232046,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU37*Bilans!F37+AV37","v":2.8689814814814816},2.7607180293501048,174.27402900495986,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":27.210437843645824},null,{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB37*Bilans!F37+BC37","v":14.43449074074074},0.20474072788295719,2.955328140879065,null,11.479162599861676,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":63.126341463414633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W37<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W37<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W37<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W37<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W37<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM37*Bilans!F37+BN37","v":3.5491203703703706},3.4151912997903566,215.58853215344891,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":21.995941002214053},null,{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F37<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F37<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F37<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F37<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F37<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F37<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F37<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F37<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F37<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F37<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F37*BT37+BU37","v":2.7105648148148149},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY37","v":3.124209407109054}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R44*Bilans!F44+S44","v":14.21574074074074},0.21564416394746083,{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.0655415269308945},null,11.150199213809845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC44*Bilans!F44+AD44","v":3.4633703703703707},3.3326771488469604,218.92144850273564,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.455720993825953},null,{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ44*Bilans!F44+AK44","v":14.051111111111112},0.21817075551461371,3.0655415269308945,null,10.985569584180217,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU44*Bilans!F44+AV44","v":2.8094814814814817},2.7034633123689731,177.58879059814905,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":28.914890395666241},null,{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB44*Bilans!F44+BC44","v":14.21574074074074},0.21564416394746083,3.0655415269308945,null,11.150199213809845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":65.689365853658543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W44<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W44<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W44<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W44<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W44<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM44*Bilans!F44+BN44","v":3.4633703703703707},3.3326771488469604,218.92144850273564,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.455720993825953},null,{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F44<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F44<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F44<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F44<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F44<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F44<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F44<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F44<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F44<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F44<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F44*BT44+BU44","v":2.6542148148148148},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY44","v":3.1905375728279535}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R61*Bilans!F61+S61","v":13.922916666666666},0.23077605970555068,{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":3.2130758479420729},null,10.709840818724594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC61*Bilans!F61+AD61","v":3.3485833333333335},3.2222216981132079,222.72090686286242,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":25.526843277371874},null,{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ61*Bilans!F61+AK61","v":13.770000000000001},0.23333884153537202,3.2130758479420729,null,10.556924152057928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU61*Bilans!F61+AV61","v":2.7298333333333336},2.6268207547169813,181.5666193916245,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":31.312813462807075},null,{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB61*Bilans!F61+BC61","v":13.922916666666666},0.23077605970555068,3.2130758479420729,null,10.709840818724594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":69.120292682926831},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W61<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W61<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W61<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W61<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W61<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM61*Bilans!F61+BN61","v":3.3485833333333335},3.2222216981132079,222.72090686286242,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":25.526843277371874},null,{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F61<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F61<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F61<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F61<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F61<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F61<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F61<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F61<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F61<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F61<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F61*BT61+BU61","v":2.5787833333333334},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY61","v":3.2838633566306807}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R71*Bilans!F71+S71","v":15.970333333333333},0.15043592025591404,{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.4025117917936991},null,13.567821541539633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"AC71*Bilans!F71+AD71","v":3.9933916666666667},3.8426976415094338,193.17447237399909,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":15.56769335437148},null,{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.48000000000000009},{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ71*Bilans!F71+AK71","v":15.646000000000001},0.15355437759131402,2.4025117917936991,null,13.243488208206301,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":9.4000000000000042E-2},{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU71*Bilans!F71+AV71","v":3.1960916666666663},3.0754844339622638,154.60625275522321,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":19.451224618787773},null,{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB71*Bilans!F71+BC71","v":15.970333333333333},0.15043592025591404,2.4025117917936991,null,13.567821541539633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":50.270536585365861},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W71<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W71<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W71<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W71<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W71<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"BM71*Bilans!F71+BN71","v":3.9610092592592592},3.8115372117400419,191.60802084926115,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":15.694963793696106},null,{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F71<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F71<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.6400000000000107E-2},{"$f":"IF(Bilans!F71<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F71<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F71<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F71<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F71<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F71<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F71<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F71<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F71*BT71+BU71","v":3.0007383333333335},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY71","v":2.8220961484556595}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R77*Bilans!F77+S77","v":15.295999999999999},0.16808571775101414,{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.5710391387195122},null,12.724960861280486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"AC77*Bilans!F77+AD77","v":3.8513000000000002},3.7059679245283021,200.82513637772666,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":17.400499672901073},null,{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.48000000000000009},{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ77*Bilans!F77+AK77","v":15.068},0.1706290907034452,2.5710391387195122,null,12.496960861280488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":9.4000000000000042E-2},{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU77*Bilans!F77+AV77","v":3.0828999999999995},2.966564150943396,160.75709836649793,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":21.737501829525417},null,{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB77*Bilans!F77+BC77","v":15.295999999999999},0.16808571775101414,2.5710391387195122,null,12.724960861280486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":54.18965853658537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W77<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W77<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W77<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W77<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W77<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"BM77*Bilans!F77+BN77","v":3.8298888888888887},3.6853647798742135,199.70865900414174,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":17.497777699155623},null,{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F77<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F77<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.6400000000000107E-2},{"$f":"IF(Bilans!F77<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F77<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F77<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F77<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F77<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F77<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F77<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F77<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F77*BT77+BU77","v":2.9087399999999999},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY77","v":2.9113540890637375}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R94*Bilans!F94+S94","v":14.641666666666666},0.19471459198051003,{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.8509461509146341},null,11.790720515752032,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC94*Bilans!F94+AD94","v":3.6303333333333336},3.4933396226415097,212.04196614450072,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":20.676982695490345},null,{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ94*Bilans!F94+AK94","v":14.46},0.19716086797473265,2.8509461509146341,null,11.609053849085367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU94*Bilans!F94+AV94","v":2.9253333333333336},2.8149433962264152,170.86404323607917,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":25.660097827778642},null,{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB94*Bilans!F94+BC94","v":14.641666666666666},0.19471459198051003,2.8509461509146341,null,11.790720515752032,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":60.698926829268295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W94<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W94<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W94<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W94<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W94<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM94*Bilans!F94+BN94","v":3.6303333333333336},3.4933396226415097,212.04196614450072,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":20.676982695490345},null,{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F94<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F94<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F94<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F94<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F94<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F94<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F94<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F94<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F94<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F94<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F94*BT94+BU94","v":2.7639333333333336},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY94","v":3.0638843531042435}]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"R104*Bilans!F104+S104","v":18.236250000000002},7.7382929984836563E-2,{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":1.4111744569359759},null,16.825075543064028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC104*Bilans!F104+AD104","v":5.3550249999999995},5.1529485849056602,140.24717322701338,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":6.285349901010461},null,{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"AJ104*Bilans!F104+AK104","v":18.236250000000002},7.7382929984836563E-2,1.4111744569359759,null,16.825075543064028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU104*Bilans!F104+AV104","v":5.3550249999999995},5.1529485849056602,140.24717322701338,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":6.285349901010461},null,{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"BB104*Bilans!F104+BC104","v":18.236250000000002},7.7382929984836563E-2,1.4111744569359759,null,16.825075543064028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":27.216878048780494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W104<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W104<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W104<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W104<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W104<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM104*Bilans!F104+BN104","v":5.4283055555555562},5.223463836477988,142.16637822963651,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":6.2004994945819361},null,{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F104<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F104<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F104<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F104<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F104<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F104<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F104<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F104<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F104<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F104<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F104*BT104+BU104","v":3.8462499999999995},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY104","v":2.201721701143518}]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F116<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F116<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F116<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F116<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F116<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F116<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F116<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F116<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F116<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F116<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F116<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F116<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F116<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F116<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F116<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F116*BT116+BU116","v":3.8217499999999998},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY116","v":2.2158362250338866}]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F119<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F119<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F119<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F119<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F119<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F119<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F119<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F119<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F119<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F119<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F119<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F119<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F119<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F119<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F119<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F119*BT119+BU119","v":4.0145},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY119","v":2.109446280489041}]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F136<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F136<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F136<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F136<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F136<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F136<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F136<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F136<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F136<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F136<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F136<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F136<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F136<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F136<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F136<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F136*BT136+BU136","v":4.1209999999999996},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY136","v":2.0549313499207127}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F142<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F142<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F142<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F142<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F142<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F142<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F142<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F142<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F142<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F142<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F142<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F142<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F142<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F142<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F142<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F142*BT142+BU142","v":4.0249999999999995},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY142","v":2.1039433771486351}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F152<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F152<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F152<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F152<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F152<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F152<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F152<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F152<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F152<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F152<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F152<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F152<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F152<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F152<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F152<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F152*BT152+BU152","v":4.2017499999999997},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY152","v":2.0154393033910289}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F169<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F169<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F169<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F169<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F169<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F169<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F169<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F169<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F169<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F169<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F169<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F169<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F169<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F169<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F169<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F169*BT169+BU169","v":4.3007499999999999},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY169","v":1.9690454206878465}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F175<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F175<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F175<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F175<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F175<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F175<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F175<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F175<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F175<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F175<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F175<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F175<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F175<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F175<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F175<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F175*BT175+BU175","v":4.1099999999999994},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY175","v":2.0604311661857073}]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F185<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F185<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F185<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F185<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F185<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F185<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F185<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F185<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F185<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F185<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F185<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F185<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F185<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F185<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F185<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F185*BT185+BU185","v":4.4014999999999995},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY185","v":1.9239741208731698}]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F201<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F201<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F201<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F201<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F201<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F201<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F201<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F201<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F201<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F201<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F201<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F201<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F201<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F201<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F201<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F201*BT201+BU201","v":4.3362499999999997},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY201","v":1.952925244859788}]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F211<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F211<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F211<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F211<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F211<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F211<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F211<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.12040000000000006},{"$f":"IF(Bilans!F211<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F211<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F211<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F211<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F211<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F211<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F211<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F211<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":1.9999999999999982},{"$f":"Bilans!F211*BT211+BU211","v":4.6192016666666662},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY211","v":1.8332977653115217}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F217<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F217<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F217<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F217<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F217<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F217<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F217<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F217<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F217<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F217<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F217<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F217<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F217<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F217<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F217<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F217*BT217+BU217","v":4.2052499999999995},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY217","v":2.0137618674331503}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F234<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F234<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F234<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F234<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F234<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F234<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F234<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.12040000000000006},{"$f":"IF(Bilans!F234<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F234<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F234<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F234<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F234<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F234<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F234<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F234<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":1.9999999999999982},{"$f":"Bilans!F234*BT234+BU234","v":4.9432783333333337},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY234","v":1.7131084923783553}]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F244<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F244<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F244<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F244<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F244<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F244<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F244<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F244<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F244<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F244<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F244<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F244<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F244<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F244<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F244<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F244*BT244+BU244","v":4.0439999999999996},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY244","v":2.0940583810641091}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"R250*Bilans!F250+S250","v":18.098333333333333},6.730759258364985E-2,{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":1.2181552464430896},null,16.880178086890243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC250*Bilans!F250+AD250","v":5.4957000000000003},5.2883150943396231,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"AJ250*Bilans!F250+AK250","v":18.098333333333333},6.730759258364985E-2,1.2181552464430896,null,{"$f":"AL250-AN250","v":16.880178086890243},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU250*Bilans!F250+AV250","v":5.4957000000000003},5.2883150943396231,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"BB250*Bilans!F250+BC250","v":18.098333333333333},6.730759258364985E-2,1.2181552464430896,null,{"$f":"BD250-BF250","v":16.880178086890243},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W250<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W250<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W250<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W250<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W250<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM250*Bilans!F250+BN250","v":5.5784814814814823},5.3679727463312377,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F250<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F250<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F250<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F250<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F250<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F250<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F250<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F250<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F250<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F250<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F250*BT250+BU250","v":3.9289999999999998},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY250","v":2.1553504945337889}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},0,{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},0,0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W260<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W260<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W260<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W260<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W260<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.0611759259259261},1.98339570230608,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F260<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F260<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F260<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F260<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F260<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F260<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F260<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F260<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F260<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F260<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F260*BT260+BU260","v":4.34375},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY260","v":1.9495532876024761}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"R277*Bilans!F277+S277","v":17.850416666666668},4.8804865203494967E-2,{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":0.87118717924288669},null,16.97922948742378,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC277*Bilans!F277+AD277","v":5.7485749999999998},5.5316476415094336,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"AJ277*Bilans!F277+AK277","v":17.850416666666668},4.8804865203494967E-2,0.87118717924288669,null,16.97922948742378,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU277*Bilans!F277+AV277","v":5.7485749999999998},5.5316476415094336,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"BB277*Bilans!F277+BC277","v":17.850416666666668},4.8804865203494967E-2,0.87118717924288669,null,16.97922948742378,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W277<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W277<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W277<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W277<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W277<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM277*Bilans!F277+BN277","v":5.8484351851851857},5.6277395178197072,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F277<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F277<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F277<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F277<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F277<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F277<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F277<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F277<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F277<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F277<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F277*BT277+BU277","v":4.07775},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY277","v":2.076726649015574}]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"R286*Bilans!F286+S286","v":18.067499999999999},6.5034062011697327E-2,{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":1.1750029153963415},null,16.892497084603658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC286*Bilans!F286+AD286","v":5.5271499999999998},5.3185783018867925,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"AJ286*Bilans!F286+AK286","v":18.067499999999999},6.5034062011697327E-2,1.1750029153963415,null,16.892497084603658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU286*Bilans!F286+AV286","v":5.5271499999999998},5.3185783018867925,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":-0.1},{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":19.3},{"$f":"BB286*Bilans!F286+BC286","v":18.067499999999999},6.5034062011697327E-2,1.1750029153963415,null,16.892497084603658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W286<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W286<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W286<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W286<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W286<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM286*Bilans!F286+BN286","v":5.612055555555556},5.4002798742138367,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F286<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F286<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":5.9999999999999963E-2},{"$f":"IF(Bilans!F286<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F286<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F286<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F286<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F286<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F286<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F286<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F286<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":3.2080000000000002},{"$f":"Bilans!F286*BT286+BU286","v":3.9474999999999998},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY286","v":2.1452494219184945}]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333405},{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.966666666666661},{"$f":"R292*Bilans!F292+S292","v":18.163333333333334},9.0503605844549667E-2,{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":1.6438471608231706},null,16.519486172510163,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.29666666666666658},{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.3233333333333341},{"$f":"AC292*Bilans!F292+AD292","v":4.9859166666666672},4.7977688679245292,156.54019839760704,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":8.0927140877699824},null,{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333286},{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.366666666666671},{"$f":"AJ292*Bilans!F292+AK292","v":17.563333333333333},9.3595397275944431E-2,1.6438471608231706,null,15.919486172510162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.20666666666666655},{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.0733333333333341},{"$f":"AU292*Bilans!F292+AV292","v":3.9281666666666668},3.7799339622641512,123.33057899861944,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":10.271865089426065},null,{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333405},{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.966666666666661},{"$f":"BB292*Bilans!F292+BC292","v":18.163333333333334},9.0503605844549667E-2,1.6438471608231706,null,16.519486172510163,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":32.627707317073174},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W292<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W292<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W292<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W292<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W292<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.3233333333333341},{"$f":"BM292*Bilans!F292+BN292","v":3.3006111111111123},3.176059748427674,103.6275478932352,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":12.224887055899556},null,{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F292<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F292<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.18133333333333321},{"$f":"IF(Bilans!F292<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F292<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F292<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F292<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F292<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F292<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F292<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F292<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":1.9946666666666677},{"$f":"Bilans!F292*BT292+BU292","v":3.6221333333333332},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY292","v":2.3379515091538843}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333405},{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.966666666666661},{"$f":"R309*Bilans!F309+S309","v":17.96},0.10341181835311533,{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":1.8572762576219515},null,16.10272374237805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.29666666666666658},{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.3233333333333341},{"$f":"AC309*Bilans!F309+AD309","v":4.5335000000000001},4.3624245283018865,163.9880068439945,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":10.254233336113003},null,{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333286},{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.366666666666671},{"$f":"AJ309*Bilans!F309+AK309","v":17.36},0.10698595954043499,1.8572762576219515,null,15.502723742378048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.20666666666666655},{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.0733333333333341},{"$f":"AU309*Bilans!F309+AV309","v":3.6129999999999995},3.4766603773584901,130.6912250418776,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":12.866749745161448},null,{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333405},{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.966666666666661},{"$f":"BB309*Bilans!F309+BC309","v":17.96},0.10341181835311533,1.8572762576219515,null,16.10272374237805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":37.591024390243909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W309<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W309<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W309<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W309<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W309<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.3233333333333341},{"$f":"BM309*Bilans!F309+BN309","v":3.134555555555556},3.016270440251573,113.38469568706861,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":14.830672484612904},null,{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F309<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F309<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.18133333333333321},{"$f":"IF(Bilans!F309<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F309<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F309<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F309<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F309<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F309<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F309<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F309<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":1.9946666666666677},{"$f":"Bilans!F309*BT309+BU309","v":3.3456000000000001},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY309","v":2.5311968235961428}]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333405},{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.966666666666661},{"$f":"R315*Bilans!F315+S315","v":18.293333333333337},8.2401193096467693E-2,{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":1.5073924923780493},null,16.785940840955288,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.29666666666666658},{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.3233333333333341},{"$f":"AC315*Bilans!F315+AD315","v":5.2751666666666654},5.0761037735849044,149.51378908053383,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":6.9050563192624477},null,{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333286},{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.366666666666671},{"$f":"AJ315*Bilans!F315+AK315","v":17.693333333333332},8.5195506351434594E-2,1.5073924923780493,null,16.185940840955283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.20666666666666655},{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.0733333333333341},{"$f":"AU315*Bilans!F315+AV315","v":4.1296666666666653},3.9738301886792438,117.046938985734,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":8.8204026782216385},null,{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.13333333333333405},{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":16.966666666666661},{"$f":"BB315*Bilans!F315+BC315","v":18.293333333333337},8.2401193096467693E-2,1.5073924923780493,null,16.785940840955288,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":29.454439024390254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W315<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W315<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W315<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W315<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W315<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.3233333333333341},{"$f":"BM315*Bilans!F315+BN315","v":3.4067777777777781},3.2782201257861638,96.558134803497509,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":10.692016122809546},null,{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F315<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F315<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":0.18133333333333321},{"$f":"IF(Bilans!F315<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F315<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F315<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F315<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F315<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F315<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F315<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F315<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":1.9946666666666677},{"$f":"Bilans!F315*BT315+BU315","v":3.7989333333333324},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY315","v":2.2291446966753625}]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R325*Bilans!F325+S325","v":16.693666666666665},0.13308870707959206,{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.2217385130843499},null,14.471928153582315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"AC325*Bilans!F325+AD325","v":4.1458083333333331},3.9893627358490562,183.7765136294064,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.741366294303436},null,{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.48000000000000009},{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ325*Bilans!F325+AK325","v":16.265999999999998},0.13658788350450943,2.2217385130843499,null,14.044261486915648,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":9.4000000000000042E-2},{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU325*Bilans!F325+AV325","v":3.3175083333333331},3.1923193396226415,147.05940709668664,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.172246508592227},null,{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB325*Bilans!F325+BC325","v":16.693666666666665},0.13308870707959206,2.2217385130843499,null,14.471928153582315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":46.066634146341478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W325<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W325<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W325<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W325<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W325<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"BM325*Bilans!F325+BN325","v":4.1016574074074068},3.9468778825995803,181.81937943800179,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.889280657966559},null,{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F325<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F325<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.6400000000000107E-2},{"$f":"IF(Bilans!F325<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F325<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F325<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F325<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F325<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F325<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F325<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F325<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F325*BT325+BU325","v":3.0994216666666667},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY325","v":2.7322426580732819}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R342*Bilans!F342+S342","v":14.924074074074074},0.18149602266364828,{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.708660086382114},null,12.21541398769196,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC342*Bilans!F342+AD342","v":3.7410370370370374},3.5998658280922435,206.59647547742497,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":18.971306518102402},null,{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ342*Bilans!F342+AK342","v":14.731111111111112},0.18387344077114967,2.708660086382114,null,12.022451024728998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU342*Bilans!F342+AV342","v":3.0021481481481485},2.8888595387840672,165.79178985079511,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":23.64052565792997},null,{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB342*Bilans!F342+BC342","v":14.924074074074074},0.18149602266364828,2.708660086382114,null,12.21541398769196,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":57.390048780487803},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W342<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W342<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W342<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W342<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W342<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM342*Bilans!F342+BN342","v":3.7410370370370374},3.5998658280922435,206.59647547742497,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":18.971306518102402},null,{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F342<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F342<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F342<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F342<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F342<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F342<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F342<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F342<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F342<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F342<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F342*BT342+BU342","v":2.8366814814814814},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY342","v":2.9853094710515666}]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R352*Bilans!F352+S352","v":14.441435185185185},0.20439999663293676,{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.9518293032266261},null,11.489605881958559,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC352*Bilans!F352+AD352","v":3.5518425925925929},3.4178107966457025,215.47579831328937,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":21.9507531105113},null,{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ352*Bilans!F352+AK352","v":14.267777777777779},0.20688781036554499,2.9518293032266261,null,11.315948474551153,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU352*Bilans!F352+AV352","v":2.8708703703703704},2.7625356394129978,174.16399200787441,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":27.157485284624691},null,{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB352*Bilans!F352+BC352","v":14.441435185185185},0.20439999663293676,2.9518293032266261,null,11.489605881958559,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":63.044975609756101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W352<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W352<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W352<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W352<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W352<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM352*Bilans!F352+BN352","v":3.5518425925925929},3.4178107966457025,215.47579831328937,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":21.9507531105113},null,{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F352<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F352<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F352<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F352<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F352<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F352<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F352<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F352<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F352<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F352<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F352*BT352+BU352","v":2.7123537037037035},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY352","v":3.1221488854715891}]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R358*Bilans!F358+S358","v":14.983101851851851},0.17879608593899257,{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.6789199663363821},null,12.304181885515469,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC358*Bilans!F358+AD358","v":3.764175925925926},3.6221315513626835,205.36920490325716,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":18.627468793517743},null,{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ358*Bilans!F358+AK358","v":14.787777777777778},0.18115771054945853,2.6789199663363821,null,12.108857811441396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU358*Bilans!F358+AV358","v":3.0182037037037039},2.9043092243186583,164.66979946300557,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":23.231390746573446},null,{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB358*Bilans!F358+BC358","v":14.983101851851851},0.17879608593899257,2.6789199663363821,null,12.304181885515469,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":56.698439024390247},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W358<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W358<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W358<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W358<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W358<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM358*Bilans!F358+BN358","v":3.764175925925926},3.6221315513626835,205.36920490325716,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":18.627468793517743},null,{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F358<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F358<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F358<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F358<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F358<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F358<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F358<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F358<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F358<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F358<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F358*BT358+BU358","v":2.8518870370370371},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY358","v":2.9693925401131795}]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R369*Bilans!F369+S369","v":15.139666666666667},0.17240204490445066,{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.6101094925050816},null,12.529557174161585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"AC369*Bilans!F369+AD369","v":3.8183583333333333},3.6742693396226414,202.4457882377819,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":17.844884025468957},null,{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.48000000000000009},{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ369*Bilans!F369+AK369","v":14.933999999999999},0.17477631528760423,2.6101094925050816,null,12.323890507494918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":9.4000000000000042E-2},{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU369*Bilans!F369+AV369","v":3.056658333333333},2.9413127358490563,162.06116651316154,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":22.291716703485982},null,{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB369*Bilans!F369+BC369","v":15.139666666666667},0.17240204490445066,2.6101094925050816,null,12.529557174161585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":55.098243902439037},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W369<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W369<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W369<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W369<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W369<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"BM369*Bilans!F369+BN369","v":3.7994907407407403},3.656113731656184,201.44544612184899,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":17.933498533209271},null,{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F369<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F369<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.6400000000000107E-2},{"$f":"IF(Bilans!F369<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F369<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F369<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F369<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F369<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F369<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F369<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F369<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F369*BT369+BU369","v":2.8874116666666665},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY369","v":2.9328592769729487}]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"R370*Bilans!F370+S370","v":14.766666666666666},0.18880138193029788,{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.7879670731707318},null,11.978699593495934,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"AC370*Bilans!F370+AD370","v":3.6793333333333336},3.5404905660377359,209.71862713667741,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":19.909350138545776},null,{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.26666666666666672},{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.366666666666667},{"$f":"AJ370*Bilans!F370+AK370","v":14.58},0.19121859212419284,2.7879670731707318,null,11.792032926829268,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":7.5555555555555529E-2},{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8988888888888891},{"$f":"AU370*Bilans!F370+AV370","v":2.9593333333333334},2.8476603773584905,168.67928716428901,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":24.753256006901136},null,{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.27777777777777779},{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":14.544444444444444},{"$f":"BB370*Bilans!F370+BC370","v":14.766666666666666},0.18880138193029788,2.7879670731707318,null,11.978699593495934,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":59.234341463414637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W370<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W370<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W370<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W370<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W370<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5922222222222224},{"$f":"BM370*Bilans!F370+BN370","v":3.6793333333333336},3.5404905660377359,209.71862713667741,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":19.909350138545776},null,{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F370<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F370<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.1555555555555525E-2},{"$f":"IF(Bilans!F370<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F370<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F370<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F370<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F370<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F370<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F370<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F370<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7388888888888889},{"$f":"Bilans!F370*BT370+BU370","v":2.7961333333333331},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY370","v":3.0286009583555584}]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$5,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$5,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$6,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$6,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"R371*Bilans!F371+S371","v":15.419666666666666},0.16473331067184555,{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWO-A18'!$C$39+'AWO-A18'!$C$40)","v":2.5401327394563009},null,12.879533927210366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$10,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$10,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.11800000000000006},{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$11,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$11,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"AC371*Bilans!F371+AD371","v":3.8773583333333335},3.7310429245283019,199.50232321431201,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.054320792858142},null,{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$27,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$27,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$16,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$16,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$16,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.48000000000000009},{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$28,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$28,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$17,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$17,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$17,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.94},{"$f":"AJ371*Bilans!F371+AK371","v":15.173999999999999},0.16740033870148285,2.5401327394563009,null,12.633867260543699,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$21,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$21,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$21,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":9.4000000000000042E-2},{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$22,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$22,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$22,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":2.8619999999999997},{"$f":"AU371*Bilans!F371+AV371","v":3.1036583333333332},2.9865391509433961,159.6930164128394,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.305732056694964},null,{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$16,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$16,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$5,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$5,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$5,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$5,0))))))","v":0.55999999999999983},{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$17,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$17,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$6,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$6,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$6,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$6,0))))))","v":13.98},{"$f":"BB371*Bilans!F371+BC371","v":15.419666666666666},0.16473331067184555,2.5401327394563009,null,12.879533927210366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":53.470926829268294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWO-A18'!$O$3,'AWO-A18'!$N$21,IF(Bilans!W371<='AWO-A18'!$P$3,'AWO-A18'!$O$21,IF(Bilans!W371<='AWO-A18'!$Q$3,'AWO-A18'!$P$10,IF(Bilans!W371<='AWO-A18'!$R$3,'AWO-A18'!$Q$10,IF(Bilans!W371<='AWO-A18'!$S$3,'AWO-A18'!$R$10,IF(Bilans!W371<='AWO-A18'!$U$3,'AWO-A18'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$22,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$22,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$11,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$11,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$11,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$11,0))))))","v":3.5739999999999998},{"$f":"BM371*Bilans!F371+BN371","v":3.8539351851851849},3.7085036687631026,198.29712831850489,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.157972220114299},null,{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$32,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$32,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$32,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$32,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$32,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$32,IF(Bilans!F371<='AWO-A18'!$V$3,'AWO-A18'!$S$32,IF(Bilans!F371<='AWO-A18'!$W$3,'AWO-A18'!$V$32,'AWO-A18'!$V$32))))))))","v":7.6400000000000107E-2},{"$f":"IF(Bilans!F371<='AWO-A18'!$O$3,'AWO-A18'!$N$33,IF(Bilans!F371<='AWO-A18'!$P$3,'AWO-A18'!$O$33,IF(Bilans!F371<='AWO-A18'!$Q$3,'AWO-A18'!$P$33,IF(Bilans!F371<='AWO-A18'!$R$3,'AWO-A18'!$Q$33,IF(Bilans!F371<='AWO-A18'!$S$3,'AWO-A18'!$R$33,IF(Bilans!F371<='AWO-A18'!$U$3,'AWO-A18'!$S$33,IF(Bilans!F371<='AWO-A18'!$V$3,'AWO-A18'!$S$33,IF(Bilans!F371<='AWO-A18'!$W$3,'AWO-A18'!$V$33,'AWO-A18'!$V$33))))))))","v":2.7291999999999996},{"$f":"Bilans!F371*BT371+BU371","v":2.9256116666666667},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.1162790697674421},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWO-A18'!BY371","v":2.8945646442105573}]
[]
[null,null,null,null,null,null,null,null,null,null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z372)","v":10848.350876097564},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.9003323753841208},{"$f":"SUM(AF7:AF372)/229","v":3.7531500215960376},{"$f":"SUM(AG7:AG372)/Z373","v":3.5503458956446816},{"$f":"SUM(AH7:AH372)","v":3755.6633204068521},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(AR7:AR372)","v":10848.350876097564},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.325498236748857},{"$f":"SUM(AX7:AX372)/229","v":3.200684956514559},{"$f":"SUM(AY7:AY372)/AR373","v":2.9130863035690062},{"$f":"SUM(AZ7:AZ372)","v":4611.9140933084855},"PLN",null,null,null,null,null,null,null,null,{"$f":"SUM(BJ7:BJ372)","v":10848.350876097564},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7522454035257997},{"$f":"SUM(BP7:BP372)/229","v":3.6106512373550119},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3217224545846071},{"$f":"SUM(BR7:BR372)","v":4176.2384750040028},null,null,null,null,null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":934.51625592208688},"PLN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO 55",null,null,null,null,null,"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.4924061444098484}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"D08","index":68,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 200-S AWB-M-E(-AC) 201.D08"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":4.33},{"$f":"E7*Dane!$E$26","v":5.23},{"$f":"F7*Dane!$E$26","v":6.67},{"$f":"G7*Dane!$E$26","v":6.99},{"$f":"H7*Dane!$E$26","v":7.54},{"$f":"I7*Dane!$E$26","v":8.1},{"$f":"S5*T3+S6","v":8.57},{"$f":"$S$5*U3+$S$6","v":9.2749999999999986},{"$f":"J7*Dane!$E$26","v":10.45},{"$f":"K7*Dane!$E$26","v":11.87}]
[null,"Q",null,4.33,5.23,6.67,4.04,5.62,5.85,7.18,8.8000000000000007,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.18000000000000008},{"$f":"(P4-O4)/(P3-O3)","v":0.17999999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":3.555555555555559E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":0.10999999999999996},{"$f":"(S4-R4)/(S3-R3)","v":0.18666666666666654},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.23499999999999996},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.14199999999999999}]
[null,"COP",null,2.08,2.36,2.89,3.96,4.71,5.13,6.53,8.3800000000000008,null,"b=",{"$f":"N4-N5*$N$3","v":7.9300000000000015},{"$f":"O4-O5*O3","v":7.93},{"$f":"P4-P5*P3","v":6.9188888888888886},{"$f":"Q4-Q5*Q3","v":6.7700000000000005},{"$f":"R4-R5*R3","v":6.2333333333333343},{"$f":"S4-S5*$S$3","v":5.75},null,null,{"$f":"V4-V5*V3","v":7.6099999999999994}]
[null,null,null,4.33,5.23,6.67,6.99,7.54,8.1,10.45,11.87,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":4.33},5.23,6.67,6.99,7.54,8.1,{"$f":"T4","v":8.57},{"$f":"U4","v":9.2749999999999986},{"$f":"V5*V3+V6","v":10.45},{"$f":"W4","v":11.87}]
[null,"Q",null,4.62,5.17,6.49,{"$f":"(G7+G12)/2","v":6.8550000000000004},7.06,8.81,10.130000000000001,11.46,null,"COP",{"$f":"D6","v":2.08},2.36,2.89,3.96,4.71,5.13,{"$f":"T3*S10+S11","v":5.41},{"$f":"U3*S10+S11","v":5.83},{"$f":"J6","v":6.53},{"$f":"K6","v":8.3800000000000008}]
[null,"COP",null,1.85,1.99,2.39,2.89,3.58,3.84,4.8499999999999996,6.15,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":5.599999999999996E-2},{"$f":"(P9-O9)/(P3-O3)","v":6.6250000000000031E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.15},{"$f":"(S9-R9)/(S3-R3)","v":0.13999999999999999},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.14000000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.18500000000000005}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.1999999999999993},{"$f":"O9-O10*O3","v":3.3537500000000002},{"$f":"P9-P10*P3","v":3.7222222222222223},{"$f":"Q9-Q10*Q3","v":3.66},{"$f":"R9-R10*R3","v":3.73},{"$f":"S9-S10*$S$3","v":3.7299999999999995},null,null,{"$f":"V9-V10*V3","v":2.8299999999999992}]
[null,"Q",null,5.27,5.27,6.64,6.72,6.82,8.42,9.7799999999999994,11.01,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.8380000000000001},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.9220000000000002},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.282},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.6259999999999999},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.2480000000000002},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.4799999999999995},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.3739999999999997},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":5.5419999999999998},null,"COP=",{"$f":"N10*N3+N11","v":2.08},{"$f":"O10*O3+O11","v":2.36},2.89,3.96,4.71,5.13,{"$f":"T9","v":5.41},{"$f":"U9","v":5.83},6.53,{"$f":"W9","v":8.3800000000000008}]
[null,"Qmax",null,3.69,5.27,6.64,6.72,6.82,8.42,9.7799999999999994,11.01,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.82,1.82,2.12,2.23,2.75,2.94,3.66,4.63,null,"Q",{"$f":"D9*Dane!$E$26","v":4.62},{"$f":"E9*Dane!$E$26","v":5.17},{"$f":"F9*Dane!$E$26","v":6.49},{"$f":"G9*Dane!$E$26","v":6.8550000000000004},{"$f":"H9*Dane!$E$26","v":7.06},{"$f":"I9*Dane!$E$26","v":8.81},{"$f":"S16*T14+S17","v":9.0740000000000016},{"$f":"$S$16*U14+$S$17","v":9.4700000000000006},{"$f":"J9*Dane!$E$26","v":10.130000000000001},{"$f":"K9*Dane!$E$26","v":11.46}]
[null,"Czynnik",null,null,null,"R410A",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.10999999999999996},{"$f":"(P15-O15)/(P3-O3)","v":0.16500000000000004},{"$f":"(Q15-P15)/(Q3-P3)","v":4.0555555555555581E-2},{"$f":"(R15-Q15)/(R3-Q3)","v":4.0999999999999835E-2},{"$f":"(S15-R15)/(S3-R3)","v":0.58333333333333359},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.13200000000000003},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.13300000000000001}]
[null,"Napełnienie",null,null,null,2.39,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":6.8199999999999994},{"$f":"O15-O16*O3","v":7.6450000000000005},{"$f":"P15-P16*P3","v":6.7738888888888891},{"$f":"Q15-Q16*Q3","v":6.7730000000000006},{"$f":"R15-R16*R3","v":2.9766666666666648},{"$f":"S15-S16*$S$3","v":7.49},null,null,{"$f":"V15-V16*V14","v":7.4700000000000006}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,55,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,50,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":4.62},{"$f":"O16*O14+O17","v":5.17},6.49,6.8550000000000004,7.06,8.81,{"$f":"T15","v":9.0740000000000016},{"$f":"U15","v":9.4700000000000006},10.130000000000001,{"$f":"W15","v":11.46}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,58,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.85},1.99,2.39,2.89,3.58,3.84,{"$f":"T14*S21+S22","v":4.0419999999999998},{"$f":"U14*S21+S22","v":4.3449999999999998},{"$f":"J10","v":4.8499999999999996},{"$f":"K10","v":6.15}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":2.799999999999998E-2},{"$f":"(P20-O20)/(P14-O14)","v":5.0000000000000017E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":5.5555555555555552E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13799999999999998},{"$f":"(S20-R20)/(S14-R14)","v":8.66666666666666E-2},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.10099999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13000000000000006}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.4099999999999997},{"$f":"O20-O21*O14","v":2.74},{"$f":"P20-P21*P14","v":2.778888888888889},{"$f":"Q20-Q21*Q14","v":2.6140000000000003},{"$f":"R20-R21*R14","v":2.9733333333333336},{"$f":"S20-S21*$S$3","v":2.83},null,null,{"$f":"V20-V21*V14","v":2.2499999999999982}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,89 | 3,96 | 4,71"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.85},{"$f":"O21*O14+O22","v":1.99},2.39,2.89,3.58,3.84,{"$f":"T20","v":4.0419999999999998},{"$f":"U20","v":4.3449999999999998},4.8499999999999996,{"$f":"W20","v":6.15}]
[null,34363,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":13.33},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":3.69},{"$f":"E14*Dane!$E$26","v":5.27},{"$f":"F14*Dane!$E$26","v":6.64},{"$f":"G14*Dane!$E$26","v":6.72},{"$f":"H14*Dane!$E$26","v":6.82},{"$f":"I14*Dane!$E$26","v":8.42},{"$f":"S27*T25+S28","v":8.6920000000000002},{"$f":"S27*U25+S28","v":9.1},{"$f":"J14*Dane!$E$26","v":9.7799999999999994},{"$f":"K14*Dane!$E$26","v":11.01}]
[null,{"$f":"D14+9","v":12.69},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.31599999999999995},{"$f":"(P26-O26)/(P3-O3)","v":0.17125000000000001},{"$f":"(Q26-P26)/(Q3-P3)","v":8.8888888888888976E-3},{"$f":"(R26-Q26)/(R3-Q3)","v":2.0000000000000108E-2},{"$f":"(S26-R26)/(S3-R3)","v":0.53333333333333321},{"$f":"(V26-S26)/(V3-S3)","v":0.13599999999999995},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.12300000000000004}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":13.33},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":10.009999999999998},7.8387499999999992,6.7022222222222219,6.68,3.0866666666666678,7.0600000000000005,null,null,{"$f":"V26-V27*V25","v":7.3199999999999985}]
[null,{"$f":"D9+9","v":13.620000000000001},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":3.6899999999999995},{"$f":"O27*O25+O28","v":5.27},6.64,6.72,6.82,8.42,{"$f":"T26","v":8.6920000000000002},{"$f":"U26","v":9.1},9.7799999999999994,{"$f":"W26","v":11.01}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.8380000000000001},1.9220000000000002,2.282,2.6259999999999999,3.2480000000000002,3.4799999999999995,{"$f":"T25*S32+S33","v":3.6587999999999994},{"$f":"U25*S32+S33","v":3.9269999999999996},{"$f":"J13","v":4.3739999999999997},{"$f":"K13","v":5.5419999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":1.6800000000000016E-2},{"$f":"(P31-O31)/(P25-O25)","v":4.4999999999999984E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":3.8222222222222206E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.12440000000000007},{"$f":"(S31-R31)/(S25-R25)","v":7.7333333333333101E-2},{"$f":"(V31-S31)/($V$3-$S$3)","v":8.9400000000000007E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11680000000000001}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.1740000000000004},{"$f":"O31-O32*O25","v":2.597},{"$f":"P31-P32*P25","v":2.5495555555555556},{"$f":"Q31-Q32*Q25","v":2.3771999999999998},{"$f":"R31-R32*R25","v":2.7066666666666688},{"$f":"S31-S32*$S$3","v":2.5859999999999994},null,null,{"$f":"V31-V32*V25","v":2.0379999999999994}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.8380000000000001},{"$f":"O32*O25+O33","v":1.9220000000000002},2.282,2.6259999999999999,3.2480000000000002,3.4799999999999995,{"$f":"T31","v":3.6587999999999994},{"$f":"U31","v":3.9269999999999996},4.3739999999999997,{"$f":"W31","v":5.5419999999999998}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-15.721253326154956},-15.721253326154956,-22.898868998475685,-15.483159977922728,-10.205748858294765,-7.6011294083209506,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-7.6011294083209506},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-7.6011294083209506},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-16.70513052716376},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-16.70513052716376}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-15.721253326154956},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-15.721253326154956},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-15.7}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"E10","index":69,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 200-S R32 AWB-M-E-AC-AF 201.E10"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":5.23},{"$f":"E7*Dane!$E$26","v":5.87},{"$f":"F7*Dane!$E$26","v":7.53},{"$f":"G7*Dane!$E$26","v":7.1},{"$f":"H7*Dane!$E$26","v":10.4},{"$f":"I7*Dane!$E$26","v":12.83},{"$f":"S5*T3+S6","v":13.548},{"$f":"$S$5*U3+$S$6","v":14.625},{"$f":"J7*Dane!$E$26","v":16.420000000000002},{"$f":"K7*Dane!$E$26","v":16.05}]
[null,"Q",null,5.23,5.87,7.53,5.29,8.32,9.18,10.89,12.37,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.12799999999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.20750000000000002},{"$f":"(Q4-P4)/(Q3-P3)","v":-4.7777777777777843E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":0.66000000000000014},{"$f":"(S4-R4)/(S3-R3)","v":0.80999999999999994},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.35900000000000015},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-3.7000000000000102E-2}]
[null,"COP",null,2.21,2.39,2.91,4,4.9000000000000004,5.43,6.85,8.24,null,"b=",{"$f":"N4-N5*$N$3","v":7.7899999999999991},{"$f":"O4-O5*O3","v":8.9824999999999999},{"$f":"P4-P5*P3","v":7.195555555555555},{"$f":"Q4-Q5*Q3","v":5.7799999999999994},{"$f":"R4-R5*R3","v":4.7300000000000004},{"$f":"S4-S5*$S$3","v":9.2399999999999984},null,null,{"$f":"V4-V5*V3","v":17.160000000000004}]
[null,null,null,5.23,5.87,7.53,7.1,10.4,12.83,16.420000000000002,16.05,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":5.23},5.8699999999999992,7.53,7.1,10.4,12.83,{"$f":"T4","v":13.548},{"$f":"U4","v":14.625},{"$f":"V5*V3+V6","v":16.420000000000002},{"$f":"W4","v":16.05}]
[null,"Q",null,5.43,5.9,6.08,6.69,7.13,10.15,12.33,16.29,null,"COP",{"$f":"D6","v":2.21},2.39,2.91,4,4.9000000000000004,5.43,{"$f":"T3*S10+S11","v":5.7139999999999995},{"$f":"U3*S10+S11","v":6.14},{"$f":"J6","v":6.85},{"$f":"K6","v":8.24}]
[null,"COP",null,2.0699999999999998,2.08,2.3199999999999998,3.04,3.73,4.0999999999999996,5.56,6.34,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":3.6000000000000032E-2},{"$f":"(P9-O9)/(P3-O3)","v":6.5000000000000002E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1211111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.17666666666666644},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.14199999999999999},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.13900000000000007}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":2.9300000000000006},{"$f":"O9-O10*O3","v":3.3650000000000002},{"$f":"P9-P10*P3","v":3.7577777777777781},{"$f":"Q9-Q10*Q3","v":3.6399999999999997},{"$f":"R9-R10*R3","v":3.6633333333333353},{"$f":"S9-S10*$S$3","v":4.01},null,null,{"$f":"V9-V10*V3","v":4.0699999999999985}]
[null,"Q",null,{"$f":"D9*45/55","v":4.4427272727272724},{"$f":"E9*45/55","v":4.8272727272727272},6.93,7.04,10.55,11.49,15.13,18.440000000000001,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.9194545454545451},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.9287272727272728},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.1879999999999997},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.7479999999999998},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.4059999999999997},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.7399999999999998},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.032},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":5.7839999999999998},null,"COP=",{"$f":"N10*N3+N11","v":2.21},{"$f":"O10*O3+O11","v":2.39},2.91,4,4.9000000000000004,5.43,{"$f":"T9","v":5.7139999999999995},{"$f":"U9","v":6.14},6.85,{"$f":"W9","v":8.24}]
[null,"Qmax",null,{"$f":"D12","v":4.4427272727272724},4.8272727272727272,6.93,7.04,10.55,11.49,15.13,18.440000000000001,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.6936363636363634},{"$f":"E10*45/55","v":1.7018181818181819},1.99,2.31,2.92,3.2,4.24,4.95,null,"Q",{"$f":"D9*Dane!$E$26","v":5.43},{"$f":"E9*Dane!$E$26","v":5.9},{"$f":"F9*Dane!$E$26","v":6.08},{"$f":"G9*Dane!$E$26","v":6.69},{"$f":"H9*Dane!$E$26","v":7.13},{"$f":"I9*Dane!$E$26","v":10.15},{"$f":"S16*T14+S17","v":10.586},{"$f":"$S$16*U14+$S$17","v":11.24},{"$f":"J9*Dane!$E$26","v":12.33},{"$f":"K9*Dane!$E$26","v":16.29}]
[null,"Czynnik",null,null,null,"R32",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":9.4000000000000125E-2},{"$f":"(P15-O15)/(P3-O3)","v":2.2499999999999964E-2},{"$f":"(Q15-P15)/(Q3-P3)","v":6.7777777777777812E-2},{"$f":"(R15-Q15)/(R3-Q3)","v":8.7999999999999898E-2},{"$f":"(S15-R15)/(S3-R3)","v":1.0066666666666668},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.21799999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.39599999999999991}]
[null,"Napełnienie",null,null,null,1.5,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":7.3100000000000023},{"$f":"O15-O16*O3","v":6.2374999999999998},{"$f":"P15-P16*P3","v":6.554444444444445},{"$f":"Q15-Q16*Q3","v":6.5140000000000002},{"$f":"R15-R16*R3","v":8.3333333333332149E-2},{"$f":"S15-S16*$S$3","v":7.9700000000000006},null,null,{"$f":"V15-V16*V14","v":4.4100000000000019}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,50,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,50,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":5.43},{"$f":"O16*O14+O17","v":5.9},6.08,6.69,7.13,10.15,{"$f":"T15","v":10.586},{"$f":"U15","v":11.24},12.33,{"$f":"W15","v":16.29}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,59,null,null,null,null,null,null,"COP",{"$f":"D10","v":2.0699999999999998},2.08,2.3199999999999998,3.04,3.73,4.0999999999999996,{"$f":"T14*S21+S22","v":4.3919999999999995},{"$f":"U14*S21+S22","v":4.83},{"$f":"J10","v":5.56},{"$f":"K10","v":6.34}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":2.000000000000046E-3},{"$f":"(P20-O20)/(P14-O14)","v":2.9999999999999971E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":8.0000000000000016E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13799999999999998},{"$f":"(S20-R20)/(S14-R14)","v":0.12333333333333323},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14599999999999999},null,null,{"$f":"(W20-V20)/(W14-V14)","v":7.8000000000000028E-2}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.1100000000000008},{"$f":"O20-O21*O14","v":2.5299999999999998},{"$f":"P20-P21*P14","v":2.88},{"$f":"Q20-Q21*Q14","v":2.7640000000000002},{"$f":"R20-R21*R14","v":2.8666666666666671},{"$f":"S20-S21*$S$3","v":2.6399999999999997},null,null,{"$f":"V20-V21*V14","v":3.9999999999999991}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,91 | 4 | 4,9"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":2.0699999999999998},{"$f":"O21*O14+O22","v":2.08},2.3199999999999998,3.04,3.7299999999999995,4.0999999999999996,{"$f":"T20","v":4.3919999999999995},{"$f":"U20","v":4.83},5.56,{"$f":"W20","v":6.34}]
[null,37202,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":13.23},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":4.4427272727272724},{"$f":"E14*Dane!$E$26","v":4.8272727272727272},{"$f":"F14*Dane!$E$26","v":6.93},{"$f":"G14*Dane!$E$26","v":7.04},{"$f":"H14*Dane!$E$26","v":10.55},{"$f":"I14*Dane!$E$26","v":11.49},{"$f":"S27*T25+S28","v":12.218},{"$f":"S27*U25+S28","v":13.31},{"$f":"J14*Dane!$E$26","v":15.13},{"$f":"K14*Dane!$E$26","v":18.440000000000001}]
[null,{"$f":"D14+8","v":12.442727272727272},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":7.6909090909090955E-2},{"$f":"(P26-O26)/(P3-O3)","v":0.26284090909090907},{"$f":"(Q26-P26)/(Q3-P3)","v":1.2222222222222258E-2},{"$f":"(R26-Q26)/(R3-Q3)","v":0.70200000000000018},{"$f":"(S26-R26)/(S3-R3)","v":0.31333333333333319},{"$f":"(V26-S26)/(V3-S3)","v":0.36400000000000005},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.33100000000000007}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":13.23},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":5.9809090909090914},8.7698863636363633,7.0155555555555553,5.6359999999999992,8.3566666666666691,7.85,null,null,{"$f":"V26-V27*V25","v":8.51}]
[null,{"$f":"D9+8","v":13.43},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":4.4427272727272724},{"$f":"O27*O25+O28","v":4.8272727272727272},6.93,7.0399999999999991,10.55,11.49,{"$f":"T26","v":12.218},{"$f":"U26","v":13.31},15.13,{"$f":"W26","v":18.440000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.9194545454545451},1.9287272727272728,2.1879999999999997,2.7479999999999998,3.4059999999999997,3.7399999999999998,{"$f":"T25*S32+S33","v":3.9984000000000002},{"$f":"U25*S32+S33","v":4.3860000000000001},{"$f":"J13","v":5.032},{"$f":"K13","v":5.7839999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":1.8545454545455531E-3},{"$f":"(P31-O31)/(P25-O25)","v":3.240909090909086E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":6.2222222222222227E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.13159999999999999},{"$f":"(S31-R31)/(S25-R25)","v":0.11133333333333335},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.12920000000000004},null,null,{"$f":"(W31-V31)/(W25-V25)","v":7.5199999999999975E-2}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":1.9565454545454561},{"$f":"O31-O32*O25","v":2.414863636363636},{"$f":"P31-P32*P25","v":2.6235555555555554},{"$f":"Q31-Q32*Q25","v":2.4847999999999999},{"$f":"R31-R32*R25","v":2.626666666666666},{"$f":"S31-S32*$S$3","v":2.4479999999999995},null,null,{"$f":"V31-V32*V25","v":3.5280000000000005}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.9194545454545451},{"$f":"O32*O25+O33","v":1.9287272727272731},2.1879999999999997,2.7479999999999998,3.4059999999999997,3.7399999999999998,{"$f":"T31","v":3.9984000000000002},{"$f":"U31","v":4.3860000000000001},5.032,{"$f":"W31","v":5.7839999999999998}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23*Dane!$E$26","v":5.6989999999999998},{"$f":"Budynek!D22*Dane!$E$26","v":4.9992324695121955},{"$f":"Budynek!D21*Dane!$E$26","v":3.8796044207317073},{"$f":"Budynek!D20*Dane!$E$26","v":2.6200228658536586},{"$f":"Budynek!D19*Dane!$E$26","v":1.9202553353658538},{"$f":"Budynek!D18*Dane!$E$26","v":1.5003948170731709},{"$f":"Budynek!D17*Dane!$E$26","v":1.220487804878049},{"$f":"Budynek!D16*Dane!$E$26","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-18.24969634907767},-17.506141153295207,-46.6025683312646,-3.6002968922545979,-1.926483886005333,-12.706735285895626,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-12.706735285895626},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-12.706735285895626},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-138.50980566352047},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-138.50980566352047}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-18.24969634907767},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-18.24969634907767},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-18.2}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"E08","index":70,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 200-S R32 AWB-M-E-AC-AF 201.E08"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!E26","v":4.62},{"$f":"E7*Dane!E26","v":5.07},{"$f":"F7*Dane!E26","v":6.4},{"$f":"G7*Dane!E26","v":6.23},{"$f":"H7*Dane!E26","v":9.92},{"$f":"I7*Dane!E26","v":10.86},{"$f":"S5*T3+S6","v":11.346},{"$f":"$S$5*U3+$S$6","v":12.074999999999999},{"$f":"J7*Dane!E26","v":13.29},{"$f":"K7*Dane!E26","v":14.03}]
[null,"Q",null,4.62,5.07,6.4,4.5,6.8,7.81,9.1199999999999992,10.7,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":9.0000000000000038E-2},{"$f":"(P4-O4)/(P3-O3)","v":0.16625000000000001},{"$f":"(Q4-P4)/(Q3-P3)","v":-1.8888888888888882E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":0.73799999999999988},{"$f":"(S4-R4)/(S3-R3)","v":0.31333333333333319},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.24299999999999997},null,null,{"$f":"(W4-V4)/(W3-V3)","v":7.4000000000000024E-2}]
[null,"COP",null,2.4300000000000002,2.58,3.05,4.0999999999999996,5,5.66,7.05,9.4600000000000009,null,"b=",{"$f":"N4-N5*$N$3","v":6.4200000000000008},{"$f":"O4-O5*O3","v":7.5637500000000006},{"$f":"P4-P5*P3","v":6.2677777777777779},{"$f":"Q4-Q5*Q3","v":4.7540000000000004},{"$f":"R4-R5*R3","v":7.7266666666666675},{"$f":"S4-S5*$S$3","v":8.43},null,null,{"$f":"V4-V5*V3","v":11.809999999999999}]
[null,null,null,4.62,5.07,6.4,6.23,9.92,10.86,13.29,14.03,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":4.62},5.07,6.4,6.23,9.92,10.86,{"$f":"T4","v":11.346},{"$f":"U4","v":12.074999999999999},{"$f":"V5*V3+V6","v":13.29},{"$f":"W4","v":14.03}]
[null,"Q",null,4.41,4.8099999999999996,6.08,6.25,9.48,10.38,13.76,15.03,null,"COP",{"$f":"D6","v":2.4300000000000002},2.58,3.05,4.0999999999999996,5,5.66,{"$f":"T3*S10+S11","v":5.9379999999999997},{"$f":"U3*S10+S11","v":6.3550000000000004},{"$f":"J6","v":7.05},{"$f":"K6","v":9.4600000000000009}]
[null,"COP",null,2.06,2.11,2.52,2.91,3.74,4.17,5.83,6.53,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":2.9999999999999982E-2},{"$f":"(P9-O9)/(P3-O3)","v":5.8749999999999969E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11666666666666664},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.22000000000000006},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13899999999999996},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.2410000000000001}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.03},{"$f":"O9-O10*O3","v":3.4612499999999997},{"$f":"P9-P10*P3","v":3.8666666666666663},{"$f":"Q9-Q10*Q3","v":3.7399999999999993},{"$f":"R9-R10*R3","v":3.4599999999999995},{"$f":"S9-S10*$S$3","v":4.2700000000000005},null,null,{"$f":"V9-V10*V3","v":2.2299999999999978}]
[null,"Q",null,{"$f":"D9*45/55","v":3.6081818181818184},{"$f":"E9*45/55","v":3.9354545454545451},5.66,6.12,8.8699999999999992,9.7100000000000009,12.83,15.24,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.9101818181818182},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.9565454545454544},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.3159999999999998},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.6180000000000003},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.4000000000000004},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.798},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.2539999999999996},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":5.99},null,"COP=",{"$f":"N10*N3+N11","v":2.4300000000000002},{"$f":"O10*O3+O11","v":2.58},3.05,4.0999999999999996,5,5.66,{"$f":"T9","v":5.9379999999999997},{"$f":"U9","v":6.3550000000000004},7.05,{"$f":"W9","v":9.4600000000000009}]
[null,"Qmax",null,{"$f":"D12","v":3.6081818181818184},3.9354545454545451,5.66,6.12,8.8699999999999992,9.7100000000000009,12.83,15.24,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.6854545454545455},{"$f":"E10*45/55","v":1.7263636363636361},2.0099999999999998,2.1800000000000002,2.89,3.24,4.3899999999999997,5.18,null,"Q",{"$f":"D9*Dane!E26","v":4.41},{"$f":"E9*Dane!E26","v":4.8099999999999996},{"$f":"F9*Dane!E26","v":6.08},{"$f":"G9*Dane!E26","v":6.25},{"$f":"H9*Dane!E26","v":9.48},{"$f":"I9*Dane!E26","v":10.38},{"$f":"S16*T14+S17","v":11.056000000000001},{"$f":"$S$16*U14+$S$17","v":12.07},{"$f":"J9*Dane!E26","v":13.76},{"$f":"K9*Dane!E26","v":15.03}]
[null,"Czynnik",null,null,null,"R32",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":7.9999999999999891E-2},{"$f":"(P15-O15)/(P3-O3)","v":0.15875000000000006},{"$f":"(Q15-P15)/(Q3-P3)","v":1.8888888888888882E-2},{"$f":"(R15-Q15)/(R3-Q3)","v":0.64600000000000013},{"$f":"(S15-R15)/(S3-R3)","v":0.3000000000000001},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.33799999999999991},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.12699999999999995}]
[null,"Napełnienie",null,null,null,1.5,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":6.009999999999998},{"$f":"O15-O16*O3","v":7.1912500000000001},{"$f":"P15-P16*P3","v":6.2122222222222225},{"$f":"Q15-Q16*Q3","v":4.9580000000000002},{"$f":"R15-R16*R3","v":7.38},{"$f":"S15-S16*$S$3","v":7.0000000000000018},null,null,{"$f":"V15-V16*V14","v":11.22}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,50,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,50,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":4.41},{"$f":"O16*O14+O17","v":4.8099999999999987},6.08,6.25,9.48,10.38,{"$f":"T15","v":11.056000000000001},{"$f":"U15","v":12.07},13.76,{"$f":"W15","v":15.03}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,59,null,null,null,null,null,null,"COP",{"$f":"D10","v":2.06},2.11,2.52,2.91,3.74,4.17,{"$f":"T14*S21+S22","v":4.5019999999999998},{"$f":"U14*S21+S22","v":5},{"$f":"J10","v":5.83},{"$f":"K10","v":6.53}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":9.9999999999999638E-3},{"$f":"(P20-O20)/(P14-O14)","v":5.1250000000000018E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":4.3333333333333349E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.16600000000000001},{"$f":"(S20-R20)/(S14-R14)","v":0.14333333333333323},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.16600000000000001},null,null,{"$f":"(W20-V20)/(W14-V14)","v":7.0000000000000021E-2}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.2599999999999993},{"$f":"O20-O21*O14","v":2.8787500000000001},{"$f":"P20-P21*P14","v":2.8233333333333333},{"$f":"Q20-Q21*Q14","v":2.5780000000000003},{"$f":"R20-R21*R14","v":2.7366666666666677},{"$f":"S20-S21*$S$3","v":2.5099999999999998},null,null,{"$f":"V20-V21*V14","v":4.43}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,05 | 4,1 | 5"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":2.06},{"$f":"O21*O14+O22","v":2.11},2.5199999999999996,2.91,3.74,4.17,{"$f":"T20","v":4.5019999999999998},{"$f":"U20","v":5},5.83,{"$f":"W20","v":6.53}]
[null,35795,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":12.620000000000001},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!E26","v":3.6081818181818184},{"$f":"E14*Dane!E26","v":3.9354545454545451},{"$f":"F14*Dane!E26","v":5.66},{"$f":"G14*Dane!E26","v":6.12},{"$f":"H14*Dane!E26","v":8.8699999999999992},{"$f":"I14*Dane!E26","v":9.7100000000000009},{"$f":"S27*T25+S28","v":10.334000000000001},{"$f":"S27*U25+S28","v":11.27},{"$f":"J14*Dane!E26","v":12.83},{"$f":"K14*Dane!E26","v":15.24}]
[null,{"$f":"D14+8","v":11.608181818181819},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":6.5454545454545349E-2},{"$f":"(P26-O26)/(P3-O3)","v":0.21556818181818188},{"$f":"(Q26-P26)/(Q3-P3)","v":5.1111111111111107E-2},{"$f":"(R26-Q26)/(R3-Q3)","v":0.54999999999999982},{"$f":"(S26-R26)/(S3-R3)","v":0.28000000000000053},{"$f":"(V26-S26)/(V3-S3)","v":0.31199999999999994},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.24100000000000002}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.620000000000001},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":4.9172727272727252},7.1689772727272736,6.0177777777777779,5.0200000000000005,6.9099999999999957,6.5900000000000016,null,null,{"$f":"V26-V27*V25","v":8.01}]
[null,{"$f":"D9+8","v":12.41},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":3.6081818181818184},{"$f":"O27*O25+O28","v":3.9354545454545455},5.66,6.12,8.8699999999999992,9.7100000000000009,{"$f":"T26","v":10.334000000000001},{"$f":"U26","v":11.27},12.83,{"$f":"W26","v":15.24}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.9101818181818182},1.9565454545454544,2.3159999999999998,2.6180000000000003,3.4000000000000004,3.798,{"$f":"T25*S32+S33","v":4.0891999999999999},{"$f":"U25*S32+S33","v":4.5259999999999998},{"$f":"J13","v":5.2539999999999996},{"$f":"K13","v":5.99}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":9.2727272727272329E-3},{"$f":"(P31-O31)/(P25-O25)","v":4.4931818181818184E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":3.3555555555555609E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.15640000000000001},{"$f":"(S31-R31)/(S25-R25)","v":0.13266666666666657},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14559999999999995},null,null,{"$f":"(W31-V31)/(W25-V25)","v":7.3600000000000068E-2}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.0956363636363626},{"$f":"O31-O32*O25","v":2.6305227272727274},{"$f":"P31-P32*P25","v":2.5508888888888892},{"$f":"Q31-Q32*Q25","v":2.3052000000000001},{"$f":"R31-R32*R25","v":2.4713333333333343},{"$f":"S31-S32*$S$3","v":2.3420000000000005},null,null,{"$f":"V31-V32*V25","v":3.7819999999999983}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.910181818181818},{"$f":"O32*O25+O33","v":1.9565454545454546},2.3159999999999998,2.6180000000000003,3.4000000000000004,3.798,{"$f":"T31","v":4.0891999999999999},{"$f":"U31","v":4.5259999999999998},5.2539999999999996,{"$f":"W31","v":5.99}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-15.307747125446225},-15.231112737374268,-27.818597847825618,-2.1118090070537177,-10.648305595366281,-14.440578383273458,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-14.440578383273458},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-14.440578383273458},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-41.644889511127253},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-41.644889511127253}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-15.307747125446225},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-15.307747125446225},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-15.3}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"E06","index":71,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 200-S R32 AWB-M-E-AC-AF 201.E06"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":3.9},{"$f":"E7*Dane!$E$26","v":4.24},{"$f":"F7*Dane!$E$26","v":5.5},{"$f":"G7*Dane!$E$26","v":6.15},{"$f":"H7*Dane!$E$26","v":7.5},{"$f":"I7*Dane!$E$26","v":8.25},{"$f":"S5*T3+S6","v":8.5359999999999996},{"$f":"$S$5*U3+$S$6","v":8.9649999999999999},{"$f":"J7*Dane!$E$26","v":9.68},{"$f":"K7*Dane!$E$26","v":11.38}]
[null,"Q",null,3.9,4.24,5.5,3.8,5.3,6.35,7.14,9.2200000000000006,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":6.800000000000006E-2},{"$f":"(P4-O4)/(P3-O3)","v":0.15749999999999997},{"$f":"(Q4-P4)/(Q3-P3)","v":7.2222222222222257E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":0.26999999999999991},{"$f":"(S4-R4)/(S3-R3)","v":0.25},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.14299999999999996},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.1700000000000001}]
[null,"COP",null,2.5099999999999998,2.65,3.1,4,4.95,5.77,6.92,10.96,null,"b=",{"$f":"N4-N5*$N$3","v":5.2600000000000016},{"$f":"O4-O5*O3","v":6.6025},{"$f":"P4-P5*P3","v":6.0055555555555555},{"$f":"Q4-Q5*Q3","v":5.61},{"$f":"R4-R5*R3","v":5.75},{"$f":"S4-S5*$S$3","v":6.82},null,null,{"$f":"V4-V5*V3","v":6.2799999999999976}]
[null,null,null,3.9,4.24,5.5,6.15,7.5,8.25,9.68,11.38,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":3.9000000000000004},4.24,5.5,6.15,7.5,8.25,{"$f":"T4","v":8.5359999999999996},{"$f":"U4","v":8.9649999999999999},{"$f":"V5*V3+V6","v":9.68},{"$f":"W4","v":11.38}]
[null,"Q",null,3.23,3.68,4.83,5.4,6.89,7.69,10.4,11.06,null,"COP",{"$f":"D6","v":2.5099999999999998},2.65,3.1,4,4.95,5.77,{"$f":"T3*S10+S11","v":6},{"$f":"U3*S10+S11","v":6.3449999999999998},{"$f":"J6","v":6.92},{"$f":"K6","v":10.96}]
[null,"COP",null,1.81,1.98,2.4700000000000002,2.82,3.63,4.1399999999999997,6.01,7.19,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":2.8000000000000025E-2},{"$f":"(P9-O9)/(P3-O3)","v":5.6250000000000022E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":9.9999999999999992E-2},{"$f":"(R9-Q9)/(R3-Q3)","v":0.19000000000000003},{"$f":"(S9-R9)/(S3-R3)","v":0.27333333333333315},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.11500000000000003},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.40400000000000008}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.0700000000000003},{"$f":"O9-O10*O3","v":3.4937500000000004},{"$f":"P9-P10*P3","v":3.8},{"$f":"Q9-Q10*Q3","v":3.62},{"$f":"R9-R10*R3","v":3.036666666666668},{"$f":"S9-S10*$S$3","v":4.6199999999999992},null,null,{"$f":"V9-V10*V3","v":-1.1600000000000019}]
[null,"Q",null,{"$f":"D9*45/55","v":2.6427272727272726},{"$f":"E9*45/55","v":3.0109090909090908},4.42,5.29,6.47,7.26,9.84,11.08,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.6783636363636365},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.8359999999999999},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.25},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.532},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.29},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.7559999999999998},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.41},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":6.4619999999999997},null,"COP=",{"$f":"N10*N3+N11","v":2.5099999999999998},{"$f":"O10*O3+O11","v":2.65},3.0999999999999996,4,4.95,5.77,{"$f":"T9","v":6},{"$f":"U9","v":6.3449999999999998},6.92,{"$f":"W9","v":10.96}]
[null,"Qmax",null,{"$f":"D12","v":2.6427272727272726},3.0109090909090908,4.42,5.29,6.47,7.26,9.84,11.08,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.480909090909091},{"$f":"E10*45/55","v":1.6199999999999999},1.92,2.1,2.78,3.18,4.51,5.37,null,"Q",{"$f":"D9*Dane!$E$26","v":3.23},{"$f":"E9*Dane!$E$26","v":3.68},{"$f":"F9*Dane!$E$26","v":4.83},{"$f":"G9*Dane!$E$26","v":5.4},{"$f":"H9*Dane!$E$26","v":6.89},{"$f":"I9*Dane!$E$26","v":7.69},{"$f":"S16*T14+S17","v":8.2320000000000011},{"$f":"$S$16*U14+$S$17","v":9.0450000000000017},{"$f":"J9*Dane!$E$26","v":10.4},{"$f":"K9*Dane!$E$26","v":11.06}]
[null,"Czynnik",null,null,null,"R32",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":9.0000000000000038E-2},{"$f":"(P15-O15)/(P3-O3)","v":0.14374999999999999},{"$f":"(Q15-P15)/(Q3-P3)","v":6.3333333333333366E-2},{"$f":"(R15-Q15)/(R3-Q3)","v":0.29799999999999988},{"$f":"(S15-R15)/(S3-R3)","v":0.26666666666666689},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.27100000000000002},null,null,{"$f":"(W15-V15)/(W14-V14)","v":6.6000000000000017E-2}]
[null,"Napełnienie",null,null,null,1.5,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":5.0300000000000011},{"$f":"O15-O16*O3","v":5.8362499999999997},{"$f":"P15-P16*P3","v":5.2733333333333334},{"$f":"Q15-Q16*Q3","v":4.8040000000000003},{"$f":"R15-R16*R3","v":5.0233333333333317},{"$f":"S15-S16*$S$3","v":4.9800000000000004},null,null,{"$f":"V15-V16*V14","v":9.08}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,50,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,50,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":3.2300000000000004},{"$f":"O16*O14+O17","v":3.6799999999999997},4.83,5.4,6.89,7.69,{"$f":"T15","v":8.2320000000000011},{"$f":"U15","v":9.0450000000000017},10.4,{"$f":"W15","v":11.06}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,58,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.81},1.98,2.4700000000000002,2.82,3.63,4.1399999999999997,{"$f":"T14*S21+S22","v":4.5139999999999993},{"$f":"U14*S21+S22","v":5.0749999999999993},{"$f":"J10","v":6.01},{"$f":"K10","v":7.19}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":3.3999999999999989E-2},{"$f":"(P20-O20)/(P14-O14)","v":6.1250000000000027E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":3.8888888888888848E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.16200000000000001},{"$f":"(S20-R20)/(S14-R14)","v":0.16999999999999993},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.187},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.11800000000000006}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.4899999999999998},{"$f":"O20-O21*O14","v":2.8987500000000006},{"$f":"P20-P21*P14","v":2.7422222222222219},{"$f":"Q20-Q21*Q14","v":2.496},{"$f":"R20-R21*R14","v":2.4400000000000004},{"$f":"S20-S21*$S$3","v":2.2699999999999996},null,null,{"$f":"V20-V21*V14","v":3.6499999999999986}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,1 | 4 | 4,95"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.81},{"$f":"O21*O14+O22","v":1.9800000000000002},2.4699999999999998,2.82,3.63,4.1399999999999997,{"$f":"T20","v":4.5139999999999993},{"$f":"U20","v":5.0749999999999993},6.01,{"$f":"W20","v":7.19}]
[null,32583,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":11.9},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":2.6427272727272726},{"$f":"E14*Dane!$E$26","v":3.0109090909090908},{"$f":"F14*Dane!$E$26","v":4.42},{"$f":"G14*Dane!$E$26","v":5.29},{"$f":"H14*Dane!$E$26","v":6.47},{"$f":"I14*Dane!$E$26","v":7.26},{"$f":"S27*T25+S28","v":7.7759999999999998},{"$f":"S27*U25+S28","v":8.5500000000000007},{"$f":"J14*Dane!$E$26","v":9.84},{"$f":"K14*Dane!$E$26","v":11.08}]
[null,{"$f":"D14+8","v":10.642727272727273},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":7.3636363636363639E-2},{"$f":"(P26-O26)/(P3-O3)","v":0.17613636363636365},{"$f":"(Q26-P26)/(Q3-P3)","v":9.6666666666666679E-2},{"$f":"(R26-Q26)/(R3-Q3)","v":0.23599999999999993},{"$f":"(S26-R26)/(S3-R3)","v":0.26333333333333336},{"$f":"(V26-S26)/(V3-S3)","v":0.25800000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.12400000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.9},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":4.1154545454545453},5.6529545454545449,5.0966666666666667,4.8180000000000005,4.626666666666666,4.68,null,null,{"$f":"V26-V27*V25","v":7.3599999999999994}]
[null,{"$f":"D9+8","v":11.23},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":2.6427272727272726},{"$f":"O27*O25+O28","v":3.0109090909090903},4.42,5.29,6.47,7.26,{"$f":"T26","v":7.7759999999999998},{"$f":"U26","v":8.5500000000000007},9.84,{"$f":"W26","v":11.08}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.6783636363636365},1.8359999999999999,2.25,2.532,3.29,3.7559999999999998,{"$f":"T25*S32+S33","v":4.0868000000000002},{"$f":"U25*S32+S33","v":4.5830000000000002},{"$f":"J13","v":5.41},{"$f":"K13","v":6.4619999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":3.1527272727272668E-2},{"$f":"(P31-O31)/(P25-O25)","v":5.1750000000000018E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":3.1333333333333338E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.15160000000000001},{"$f":"(S31-R31)/(S25-R25)","v":0.15533333333333324},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.16540000000000005},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.10519999999999996}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.3089090909090899},{"$f":"O31-O32*O25","v":2.6122500000000004},{"$f":"P31-P32*P25","v":2.4693333333333332},{"$f":"Q31-Q32*Q25","v":2.2288000000000001},{"$f":"R31-R32*R25","v":2.2026666666666674},{"$f":"S31-S32*$S$3","v":2.1019999999999994},null,null,{"$f":"V31-V32*V25","v":3.3060000000000009}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.6783636363636365},{"$f":"O32*O25+O33","v":1.8360000000000001},2.25,2.532,3.29,3.7559999999999998,{"$f":"T31","v":4.0868000000000002},{"$f":"U31","v":4.5830000000000002},5.41,{"$f":"W31","v":6.4619999999999997}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-11.3490278006854},-12.447559185054029,-14.637044972580906,-6.6106767758836451,-7.3087434203968185,-13.854113970934856,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-13.854113970934856},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-13.854113970934856},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-10.905087554929302},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-10.905087554929302}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-12.447559185054029},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-12.447559185054029},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-12.4}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"D06","index":72,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 200-S AWB-M-E(-AC) 201.D06"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":3.77},{"$f":"E7*Dane!$E$26","v":4.3499999999999996},{"$f":"F7*Dane!$E$26","v":5.53},{"$f":"G7*Dane!$E$26","v":5.54},{"$f":"H7*Dane!$E$26","v":6.3},{"$f":"I7*Dane!$E$26","v":6.86},{"$f":"S5*T3+S6","v":7.11},{"$f":"$S$5*U3+$S$6","v":7.4849999999999994},{"$f":"J7*Dane!$E$26","v":8.11},{"$f":"K7*Dane!$E$26","v":9.26}]
[null,"Q",null,3.77,4.3499999999999996,5.53,3.1,4.75,5,6.11,7.58,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.11599999999999992},{"$f":"(P4-O4)/(P3-O3)","v":0.14750000000000008},{"$f":"(Q4-P4)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R4-Q4)/(R3-Q3)","v":0.15199999999999997},{"$f":"(S4-R4)/(S3-R3)","v":0.18666666666666684},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.12499999999999992},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.11500000000000003}]
[null,"COP",null,1.99,2.23,2.82,3.67,4.5999999999999996,5,6.23,8.06,null,"b=",{"$f":"N4-N5*$N$3","v":6.0899999999999981},{"$f":"O4-O5*O3","v":6.5625000000000009},{"$f":"P4-P5*P3","v":5.5377777777777775},{"$f":"Q4-Q5*Q3","v":5.2359999999999998},{"$f":"R4-R5*R3","v":4.9933333333333323},{"$f":"S4-S5*$S$3","v":5.6100000000000012},null,null,{"$f":"V4-V5*V3","v":5.8099999999999987}]
[null,"Qmax",null,3.77,4.3499999999999996,5.53,5.54,6.3,6.86,8.11,9.26,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":3.7699999999999996},4.3499999999999996,5.53,5.54,6.3000000000000007,6.86,{"$f":"T4","v":7.11},{"$f":"U4","v":7.4849999999999994},{"$f":"V5*V3+V6","v":8.11},{"$f":"W4","v":9.26}]
[null,"Q",null,3.88,4.38,5.41,5.43,5.0599999999999996,6.65,7.85,8.93,null,"COP",{"$f":"D6","v":1.99},2.23,2.82,3.67,4.5999999999999996,5,{"$f":"T3*S10+S11","v":5.2460000000000004},{"$f":"U3*S10+S11","v":5.6150000000000002},{"$f":"J6","v":6.23},{"$f":"K6","v":8.06}]
[null,"COP",null,1.76,1.91,2.25,2.88,3.51,3.78,4.68,5.96,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":4.8000000000000001E-2},{"$f":"(P9-O9)/(P3-O3)","v":7.3749999999999982E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":9.4444444444444456E-2},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18599999999999994},{"$f":"(S9-R9)/(S3-R3)","v":0.13333333333333344},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.12300000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.183}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":2.95},{"$f":"O9-O10*O3","v":3.3362499999999997},{"$f":"P9-P10*P3","v":3.4811111111111108},{"$f":"Q9-Q10*Q3","v":3.298},{"$f":"R9-R10*R3","v":3.6666666666666656},{"$f":"S9-S10*$S$3","v":3.7699999999999996},null,null,{"$f":"V9-V10*V3","v":2.5700000000000003}]
[null,"Q",null,{"$f":"0.7*E12","v":3.1289999999999996},4.47,5.56,5.07,5.79,6.16,7.57,8.58,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.7240000000000002},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.8140000000000001},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.1339999999999999},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.5960000000000001},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.194},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.4239999999999999},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.2279999999999998},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":5.3680000000000003},null,"COP=",{"$f":"N10*N3+N11","v":1.9900000000000002},{"$f":"O10*O3+O11","v":2.23},2.8199999999999994,3.67,4.5999999999999996,5,{"$f":"T9","v":5.2460000000000004},{"$f":"U9","v":5.6150000000000002},6.23,{"$f":"W9","v":8.06}]
[null,"Qmax",null,3.13,4.47,5.56,5.07,5.79,6.16,7.57,8.58,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.67,1.67,1.96,2.17,2.72,2.89,3.55,4.4800000000000004,null,"Q",{"$f":"D9*Dane!$E$26","v":3.88},{"$f":"E9*Dane!$E$26","v":4.38},{"$f":"F9*Dane!$E$26","v":5.41},{"$f":"G9*Dane!$E$26","v":5.43},{"$f":"H9*Dane!$E$26","v":5.0599999999999996},{"$f":"I9*Dane!$E$26","v":6.65},{"$f":"S16*T14+S17","v":6.8900000000000006},{"$f":"$S$16*U14+$S$17","v":7.25},{"$f":"J9*Dane!$E$26","v":7.85},{"$f":"K9*Dane!$E$26","v":8.93}]
[null,"Czynnik",null,null,null,"R410A",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1},{"$f":"(P15-O15)/(P3-O3)","v":0.12875000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":2.2222222222221749E-3},{"$f":"(R15-Q15)/(R3-Q3)","v":-7.4000000000000024E-2},{"$f":"(S15-R15)/(S3-R3)","v":0.53000000000000025},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.11999999999999993},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.10800000000000001}]
[null,"Napełnienie",null,null,null,1.8,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":5.88},{"$f":"O15-O16*O3","v":6.3112500000000002},{"$f":"P15-P16*P3","v":5.4255555555555555},{"$f":"Q15-Q16*Q3","v":5.5779999999999994},{"$f":"R15-R16*R3","v":1.3499999999999979},{"$f":"S15-S16*$S$3","v":5.4500000000000011},null,null,{"$f":"V15-V16*V14","v":5.6899999999999995}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,53,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,50,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":3.88},{"$f":"O16*O14+O17","v":4.38},5.41,5.43,5.0599999999999996,6.65,{"$f":"T15","v":6.8900000000000006},{"$f":"U15","v":7.25},7.85,{"$f":"W15","v":8.93}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,56,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.76},1.91,2.25,2.88,3.51,3.78,{"$f":"T14*S21+S22","v":3.96},{"$f":"U14*S21+S22","v":4.2299999999999995},{"$f":"J10","v":4.68},{"$f":"K10","v":5.96}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":2.9999999999999982E-2},{"$f":"(P20-O20)/(P14-O14)","v":4.250000000000001E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":6.9999999999999993E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12599999999999997},{"$f":"(S20-R20)/(S14-R14)","v":9.0000000000000011E-2},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.09},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.12800000000000003}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.3599999999999994},{"$f":"O20-O21*O14","v":2.5475000000000003},{"$f":"P20-P21*P14","v":2.7399999999999998},{"$f":"Q20-Q21*Q14","v":2.6280000000000001},{"$f":"R20-R21*R14","v":2.88},{"$f":"S20-S21*$S$3","v":2.88},null,null,{"$f":"V20-V21*V14","v":2.1199999999999992}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,82 | 3,67 | 4,6"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.7599999999999998},{"$f":"O21*O14+O22","v":1.9100000000000001},2.25,2.88,3.51,3.78,{"$f":"T20","v":3.96},{"$f":"U20","v":4.2299999999999995},4.68,{"$f":"W20","v":5.96}]
[null,32980,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":12.77},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":3.13},{"$f":"E14*Dane!$E$26","v":4.47},{"$f":"F14*Dane!$E$26","v":5.56},{"$f":"G14*Dane!$E$26","v":5.07},{"$f":"H14*Dane!$E$26","v":5.79},{"$f":"I14*Dane!$E$26","v":6.16},{"$f":"S27*T25+S28","v":6.4420000000000002},{"$f":"S27*U25+S28","v":6.8650000000000002},{"$f":"J14*Dane!$E$26","v":7.57},{"$f":"K14*Dane!$E$26","v":8.58}]
[null,{"$f":"D14+9","v":12.129999999999999},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.26799999999999996},{"$f":"(P26-O26)/(P3-O3)","v":0.13624999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":-5.4444444444444372E-2},{"$f":"(R26-Q26)/(R3-Q3)","v":0.14399999999999996},{"$f":"(S26-R26)/(S3-R3)","v":0.12333333333333336},{"$f":"(V26-S26)/(V3-S3)","v":0.14100000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.10099999999999998}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.77},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":8.4899999999999984},6.5137499999999999,5.1788888888888893,4.782,4.9266666666666667,4.75,null,null,{"$f":"V26-V27*V25","v":5.5500000000000007}]
[null,{"$f":"D9+9","v":12.879999999999999},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":3.129999999999999},{"$f":"O27*O25+O28","v":4.4700000000000006},5.56,5.07,5.79,6.16,{"$f":"T26","v":6.4420000000000002},{"$f":"U26","v":6.8650000000000002},7.57,{"$f":"W26","v":8.58}]
[null,null,null,null,null,null,null,null,null,null,null,"pod CWU","COP",{"$f":"D13","v":1.7240000000000002},1.8140000000000001,2.1339999999999999,2.5960000000000001,3.194,3.4239999999999999,{"$f":"T25*S32+S33","v":3.5848},{"$f":"U25*S32+S33","v":3.8259999999999996},{"$f":"J13","v":4.2279999999999998},{"$f":"K13","v":5.3680000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":1.7999999999999971E-2},{"$f":"(P31-O31)/(P25-O25)","v":3.999999999999998E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":5.1333333333333356E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11959999999999997},{"$f":"(S31-R31)/(S25-R25)","v":7.6666666666666661E-2},{"$f":"(V31-S31)/($V$3-$S$3)","v":8.0399999999999985E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11400000000000006}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.0839999999999996},{"$f":"O31-O32*O25","v":2.4139999999999997},{"$f":"P31-P32*P25","v":2.4933333333333332},{"$f":"Q31-Q32*Q25","v":2.3568000000000002},{"$f":"R31-R32*R25","v":2.6573333333333333},{"$f":"S31-S32*$S$3","v":2.62},null,null,{"$f":"V31-V32*V25","v":1.9479999999999986}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.7240000000000002},{"$f":"O32*O25+O33","v":1.8140000000000001},2.1339999999999995,2.5960000000000001,3.194,3.4239999999999999,{"$f":"T31","v":3.5848},{"$f":"U31","v":3.8259999999999996},4.2279999999999998,{"$f":"W31","v":5.3680000000000003}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-12.46347499039638},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),(O17-$C$40)/($C$39-O16)))","v":-12.74143485558375},-18.699571529173181,-8.0015141903128377,-6.4092901475368578,-10.228474277873199,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-10.228474277873199},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-10.228474277873199},-11.414120819494222,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-11.414120819494222}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-12.74143485558375},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-12.74143485558375},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-12.7}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"D04","index":73,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 200-S AWB-M-E(-AC) 201.D04"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":2.4900000000000002},{"$f":"E7*Dane!$E$26","v":3.02},{"$f":"F7*Dane!$E$26","v":3.78},{"$f":"G7*Dane!$E$26","v":4.08},{"$f":"H7*Dane!$E$26","v":4.18},{"$f":"I7*Dane!$E$26","v":5.33},{"$f":"S5*T3+S6","v":5.5579999999999998},{"$f":"$S$5*U3+$S$6","v":5.9},{"$f":"J7*Dane!$E$26","v":6.47},{"$f":"K7*Dane!$E$26","v":7.37}]
[null,"Q",null,2.4900000000000002,3.02,3.81,4.08,4.18,5.33,6.47,7.37,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.10599999999999996},{"$f":"(P4-O4)/(P3-O3)","v":9.4999999999999973E-2},{"$f":"(Q4-P4)/(Q3-P3)","v":3.3333333333333361E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":1.9999999999999928E-2},{"$f":"(S4-R4)/(S3-R3)","v":0.38333333333333347},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.11399999999999996},null,null,{"$f":"(W4-V4)/(W3-V3)","v":9.0000000000000038E-2}]
[null,"COP",null,1.98,2.33,2.91,3.57,4.5599999999999996,5.12,6.48,8.4700000000000006,null,"b=",{"$f":"N4-N5*$N$3","v":4.6099999999999994},{"$f":"O4-O5*O3","v":4.4449999999999994},{"$f":"P4-P5*P3","v":4.0133333333333336},{"$f":"Q4-Q5*Q3","v":4.04},{"$f":"R4-R5*R3","v":1.4966666666666653},{"$f":"S4-S5*$S$3","v":4.1900000000000004},null,null,{"$f":"V4-V5*V3","v":4.669999999999999}]
[null,"Qmax",null,2.4900000000000002,3.02,3.78,4.08,4.18,5.33,6.47,7.37,null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":2.4900000000000002},3.0199999999999996,3.7800000000000002,4.08,4.18,5.33,{"$f":"T4","v":5.5579999999999998},{"$f":"U4","v":5.9},{"$f":"V5*V3+V6","v":6.47},{"$f":"W4","v":7.37}]
[null,"Q",null,2.62,3.02,3.78,3.99,4.78,5.55,6.74,7.69,null,"COP",{"$f":"D6","v":1.98},2.33,2.91,3.57,4.5599999999999996,5.12,{"$f":"T3*S10+S11","v":5.3920000000000003},{"$f":"U3*S10+S11","v":5.8000000000000007},{"$f":"J6","v":6.48},{"$f":"K6","v":8.4700000000000006}]
[null,"COP",null,1.74,1.95,2.36,2.54,3.49,3.79,4.75,6.06,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":7.0000000000000021E-2},{"$f":"(P9-O9)/(P3-O3)","v":7.2500000000000009E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":7.3333333333333306E-2},{"$f":"(R9-Q9)/(R3-Q3)","v":0.19799999999999995},{"$f":"(S9-R9)/(S3-R3)","v":0.18666666666666684},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13600000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.19900000000000001}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.3800000000000003},{"$f":"O9-O10*O3","v":3.4175000000000004},{"$f":"P9-P10*P3","v":3.4233333333333333},{"$f":"Q9-Q10*Q3","v":3.1739999999999999},{"$f":"R9-R10*R3","v":3.2533333333333316},{"$f":"S9-S10*$S$3","v":3.76},null,null,{"$f":"V9-V10*V3","v":2.5}]
[null,"Q",null,3.12,3.12,3.79,3.86,4.97,5.28,6.53,7.35,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.7120000000000002},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.8380000000000001},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.2000000000000002},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.3559999999999999},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.1619999999999999},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.4140000000000001},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.2620000000000005},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":5.4160000000000004},null,"COP=",{"$f":"N10*N3+N11","v":1.98},{"$f":"O10*O3+O11","v":2.33},2.91,3.57,4.5599999999999996,5.12,{"$f":"T9","v":5.3920000000000003},{"$f":"U9","v":5.8000000000000007},6.48,{"$f":"W9","v":8.4700000000000006}]
[null,"Qmax",null,2.1800000000000002,3.12,3.79,3.86,4.97,5.28,6.53,7.35,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.67,1.67,1.96,2.08,2.67,2.85,3.53,4.45,null,"Q",{"$f":"D9*Dane!$E$26","v":2.62},{"$f":"E9*Dane!$E$26","v":3.02},{"$f":"F9*Dane!$E$26","v":3.78},{"$f":"G9*Dane!$E$26","v":3.99},{"$f":"H9*Dane!$E$26","v":4.78},{"$f":"I9*Dane!$E$26","v":5.55},{"$f":"S16*T14+S17","v":5.7880000000000003},{"$f":"$S$16*U14+$S$17","v":6.1449999999999996},{"$f":"J9*Dane!$E$26","v":6.74},{"$f":"K9*Dane!$E$26","v":7.69}]
[null,"Czynnik",null,null,null,"R410A",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":7.9999999999999988E-2},{"$f":"(P15-O15)/(P3-O3)","v":9.4999999999999973E-2},{"$f":"(Q15-P15)/(Q3-P3)","v":2.333333333333338E-2},{"$f":"(R15-Q15)/(R3-Q3)","v":0.158},{"$f":"(S15-R15)/(S3-R3)","v":0.25666666666666654},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.11900000000000004},null,null,{"$f":"(W15-V15)/(W14-V14)","v":9.5000000000000015E-2}]
[null,"Napełnienie",null,null,null,1.8,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":4.22},{"$f":"O15-O16*O3","v":4.4449999999999994},{"$f":"P15-P16*P3","v":3.9433333333333334},{"$f":"Q15-Q16*Q3","v":3.6740000000000004},{"$f":"R15-R16*R3","v":2.9833333333333343},{"$f":"S15-S16*$S$3","v":4.3599999999999994},null,null,{"$f":"V15-V16*V14","v":4.84}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,53,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,50,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":2.62},{"$f":"O16*O14+O17","v":3.0199999999999996},3.78,3.99,4.78,5.55,{"$f":"T15","v":5.7880000000000003},{"$f":"U15","v":6.1449999999999996},6.74,{"$f":"W15","v":7.69}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,56,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.74},1.95,2.36,2.54,3.49,3.79,{"$f":"T14*S21+S22","v":3.9820000000000002},{"$f":"U14*S21+S22","v":4.2699999999999996},{"$f":"J10","v":4.75},{"$f":"K10","v":6.06}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":4.1999999999999996E-2},{"$f":"(P20-O20)/(P14-O14)","v":5.124999999999999E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":2.0000000000000018E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.19000000000000003},{"$f":"(S20-R20)/(S14-R14)","v":9.9999999999999936E-2},{"$f":"(V20-S20)/($V$3-$S$3)","v":9.6000000000000002E-2},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13099999999999995}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.58},{"$f":"O20-O21*O14","v":2.71875},{"$f":"P20-P21*P14","v":2.5},{"$f":"Q20-Q21*Q14","v":2.16},{"$f":"R20-R21*R14","v":2.7900000000000009},{"$f":"S20-S21*$S$3","v":2.83},null,null,{"$f":"V20-V21*V14","v":2.1300000000000008}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,91 | 3,57 | 4,56"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.7400000000000002},{"$f":"O21*O14+O22","v":1.9500000000000002},2.36,2.54,3.49,3.79,{"$f":"T20","v":3.9820000000000002},{"$f":"U20","v":4.2699999999999996},4.75,{"$f":"W20","v":6.06}]
[null,31109,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":11.49},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":2.1800000000000002},{"$f":"E14*Dane!$E$26","v":3.12},{"$f":"F14*Dane!$E$26","v":3.79},{"$f":"G14*Dane!$E$26","v":3.86},{"$f":"H14*Dane!$E$26","v":4.97},{"$f":"I14*Dane!$E$26","v":5.28},{"$f":"S27*T25+S28","v":5.53},{"$f":"S27*U25+S28","v":5.9050000000000002},{"$f":"J14*Dane!$E$26","v":6.53},{"$f":"K14*Dane!$E$26","v":7.35}]
[null,{"$f":"D14+9","v":11.18},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.188},{"$f":"(P26-O26)/(P3-O3)","v":8.3749999999999991E-2},{"$f":"(Q26-P26)/(Q3-P3)","v":7.7777777777777602E-3},{"$f":"(R26-Q26)/(R3-Q3)","v":0.22199999999999998},{"$f":"(S26-R26)/(S3-R3)","v":0.1033333333333335},{"$f":"(V26-S26)/(V3-S3)","v":0.125},null,null,{"$f":"(W26-V26)/(W25-V25)","v":8.1999999999999934E-2}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.49},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":5.9399999999999995},4.3762499999999998,3.8444444444444446,3.4159999999999999,4.2466666666666653,4.03,null,null,{"$f":"V26-V27*V25","v":4.8900000000000015}]
[null,{"$f":"D9+9","v":11.620000000000001},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":2.1799999999999997},{"$f":"O27*O25+O28","v":3.12},3.79,3.86,4.97,5.28,{"$f":"T26","v":5.53},{"$f":"U26","v":5.9050000000000002},6.53,{"$f":"W26","v":7.35}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.7120000000000002},1.8380000000000001,2.2000000000000002,2.3559999999999999,3.1619999999999999,3.4140000000000001,{"$f":"T25*S32+S33","v":3.5836000000000001},{"$f":"U25*S32+S33","v":3.8380000000000001},{"$f":"J13","v":4.2620000000000005},{"$f":"K13","v":5.4160000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":2.5199999999999979E-2},{"$f":"(P31-O31)/(P25-O25)","v":4.5250000000000012E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":1.7333333333333298E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.16120000000000001},{"$f":"(S31-R31)/(S25-R25)","v":8.4000000000000075E-2},{"$f":"(V31-S31)/($V$3-$S$3)","v":8.4800000000000028E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11539999999999999}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.2159999999999997},{"$f":"O31-O32*O25","v":2.51675},{"$f":"P31-P32*P25","v":2.3213333333333335},{"$f":"Q31-Q32*Q25","v":2.0335999999999999},{"$f":"R31-R32*R25","v":2.5739999999999994},{"$f":"S31-S32*$S$3","v":2.5659999999999998},null,null,{"$f":"V31-V32*V25","v":1.9540000000000006}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.7120000000000002},{"$f":"O32*O25+O33","v":1.8379999999999999},2.2000000000000002,2.3559999999999999,3.1619999999999999,3.4140000000000001,{"$f":"T31","v":3.5836000000000001},{"$f":"U31","v":3.8380000000000001},4.2620000000000005,{"$f":"W31","v":5.4160000000000004}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-6.9528186407430006},-6.5760675276309835,-6.4252049315526429,-7.127509422993537,2.6816329126645861,-5.0799460963362932,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-5.0799460963362932},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-5.0799460963362932},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-7.6975130842329555},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-7.6975130842329555}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":-6.4252049315526429},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-6.4252049315526429},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-6.4}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A+"]

{"sheet":"A16","index":74,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 100-S AWB-E(-AC) 101.A16"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":6.4839852000000011},{"$f":"E7*Dane!$E$26","v":7.5},{"$f":"F7*Dane!$E$26","v":11.35},{"$f":"G7*Dane!$E$26","v":11.6},{"$f":"H7*Dane!$E$26","v":16.7},{"$f":"I7*Dane!$E$26","v":17.69849696569921},{"$f":"S5*T3+S6","v":18.406436844327178},{"$f":"$S$5*U3+$S$6","v":19.468346662269131},{"$f":"J7*Dane!$E$26","v":21.238196358839051},{"$f":"K7*Dane!$E$26","v":22.937252067546176}]
[null,"Q",null,6.4839852000000011,7.5,8.6999999999999993,9.1999999999999993,15.16,16.066420000000001,19.279703999999999,20.822080320000001,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.20320295999999977},{"$f":"(P4-O4)/(P3-O3)","v":0.48124999999999996},{"$f":"(Q4-P4)/(Q3-P3)","v":2.7777777777777776E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":1.02},{"$f":"(S4-R4)/(S3-R3)","v":0.33283232189973688},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.35396993931398413},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.16990557087071245}]
[null,"COP",null,1.59687,2.2058823529411766,2.72,3.19,4.4000000000000004,4.5548999999999999,5.1925859999999995,6.0753256199999992,null,"b=",{"$f":"N4-N5*$N$3","v":10.548044399999997},{"$f":"O4-O5*O3","v":14.71875},{"$f":"P4-P5*P3","v":11.544444444444444},{"$f":"Q4-Q5*Q3","v":9.5599999999999987},{"$f":"R4-R5*R3","v":14.370173746701841},{"$f":"S4-S5*$S$3","v":14.158797572559369},null,null,{"$f":"V4-V5*V3","v":17.840084941424802}]
[null,null,null,{"$f":"D5","v":6.4839852000000011},{"$f":"E5","v":7.5},11.35,11.6,16.7,{"$f":"H7/H5*I5","v":17.69849696569921},{"$f":"I7/I5*J5","v":21.238196358839051},{"$f":"J7/J5*K5","v":22.937252067546176},null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":6.4839852000000011},7.5000000000000009,11.35,11.599999999999998,16.7,17.69849696569921,{"$f":"T4","v":18.406436844327178},{"$f":"U4","v":19.468346662269131},{"$f":"V5*V3+V6","v":21.238196358839051},{"$f":"W4","v":22.937252067546176}]
[null,"Q",null,5.9652663840000013,6.3,7.3950125,{"$f":"(G5+G12)/2","v":9.5047826086956526},{"$f":"(H5+H12)/2","v":14.674195250659633},{"$f":"(I5+I12)/2","v":15.557022664907652},{"$f":"(J5+J12)/2","v":18.667325614775727},{"$f":"(K5+K12)/2","v":20.159372288707125},null,"COP",{"$f":"D6","v":1.59687},2.2058823529411766,2.72,3.19,4.4000000000000004,4.5548999999999999,{"$f":"T3*S10+S11","v":4.6824371999999999},{"$f":"U3*S10+S11","v":4.8737429999999993},{"$f":"J6","v":5.1925859999999995},{"$f":"K6","v":6.0753256199999992}]
[null,"COP",null,1.3254020999999998,1.7027027027027026,2.0832623879876255,2.4974674143430824,3.3443769683603839,3.4868544827586203,3.9750141103448273,4.6507665091034482,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.12180247058823532},{"$f":"(P9-O9)/(P3-O3)","v":6.4264705882352946E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":5.2222222222222198E-2},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24200000000000008},{"$f":"(S9-R9)/(S3-R3)","v":5.1633333333333198E-2},{"$f":"(V9-S9)/($V$3-$S$3)","v":6.3768599999999953E-2},null,null,{"$f":"(W9-V9)/(W3-V3)","v":8.827396199999997E-2}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":4.0329194117647065},{"$f":"O9-O10*O3","v":3.1698529411764707},{"$f":"P9-P10*P3","v":3.0855555555555556},{"$f":"Q9-Q10*Q3","v":2.706},{"$f":"R9-R10*R3","v":4.038566666666668},{"$f":"S9-S10*$S$3","v":3.9172140000000004},null,null,{"$f":"V9-V10*V3","v":3.42710676}]
[null,"Q",null,5.97,6.3,7.4,{"$f":"7.78*(G7/G5)","v":9.8095652173913042},{"$f":"12.88*(H7/H5)","v":14.188390501319263},{"$f":"13.66*(I7/I5)","v":15.047625329815304},{"$f":"16.39*(J7/J5)","v":18.054947229551452},{"$f":"17.698768272*(K7/K5)","v":19.496664257414249},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.23524126},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.5456216216216216},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":1.8213860042211469},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.2727204486058494},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.0477461810162305},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.185288689655172},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":3.631229106206896},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":4.2485380542620685},null,"COP=",{"$f":"N10*N3+N11","v":1.59687},{"$f":"O10*O3+O11","v":2.2058823529411766},2.72,3.19,4.4000000000000004,4.5548999999999999,{"$f":"T9","v":4.6824371999999999},{"$f":"U9","v":4.8737429999999993},5.1925859999999995,{"$f":"W9","v":6.0753256199999992}]
[null,null,null,{"$f":"D12","v":5.97},{"$f":"E12","v":6.3},7.4,9.8095652173913042,14.188390501319263,15.047625329815304,18.054947229551452,19.496664257414249,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.1000000000000001,1.31,1.4285714285714286,1.9356,2.6027999999999998,2.7329399999999997,3.1155515999999994,3.6451953719999994,null,"Q",{"$f":"D9*Dane!$E$26","v":5.9652663840000013},{"$f":"E9*Dane!$E$26","v":6.3},{"$f":"F9*Dane!$E$26","v":7.3950125},{"$f":"G9*Dane!$E$26","v":9.5047826086956526},{"$f":"H9*Dane!$E$26","v":14.674195250659633},{"$f":"I9*Dane!$E$26","v":15.557022664907652},{"$f":"S16*T14+S17","v":16.179083254881267},{"$f":"$S$16*U14+$S$17","v":17.112174139841692},{"$f":"J9*Dane!$E$26","v":18.667325614775727},{"$f":"K9*Dane!$E$26","v":20.159372288707125}]
[null,"Czynnik",null,null,null,"R410A",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":6.6946723199999697E-2},{"$f":"(P15-O15)/(P3-O3)","v":0.13687656250000002},{"$f":"(Q15-P15)/(Q3-P3)","v":0.23441890096618362},{"$f":"(R15-Q15)/(R3-Q3)","v":1.0338825283927959},{"$f":"(S15-R15)/(S3-R3)","v":0.2942758047493399},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.31103029498680745},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.14920466739313981}]
[null,"Napełnienie",null,null,null,2.5,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":7.3042008479999954},{"$f":"O15-O16*O3","v":8.3531484374999998},{"$f":"P15-P16*P3","v":9.0359448067632862},{"$f":"Q15-Q16*Q3","v":7.4370175519100608},{"$f":"R15-R16*R3","v":12.614264617414253},{"$f":"S15-S16*$S$3","v":12.446719715039578},null,null,{"$f":"V15-V16*V14","v":15.683232266912931}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,64,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,62,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":5.9652663840000013},{"$f":"O16*O14+O17","v":6.2999999999999989},7.3950125000000009,9.5047826086956526,14.674195250659633,15.557022664907652,{"$f":"T15","v":16.179083254881267},{"$f":"U15","v":17.112174139841692},18.667325614775727,{"$f":"W15","v":20.159372288707125}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,65,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.3254020999999998},1.7027027027027026,2.0832623879876255,2.4974674143430824,3.3443769683603839,3.4868544827586203,{"$f":"T14*S21+S22","v":3.5844864082758616},{"$f":"U14*S21+S22","v":3.730934296551724},{"$f":"J10","v":3.9750141103448273},{"$f":"K10","v":4.6507665091034482}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":7.5460120540540562E-2},{"$f":"(P20-O20)/(P14-O14)","v":4.7569960660615362E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":4.6022780706161871E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.16938191080346029},{"$f":"(S20-R20)/(S14-R14)","v":4.7492504799412139E-2},{"$f":"(V20-S20)/($V$3-$S$3)","v":4.8815962758620698E-2},null,null,{"$f":"(W20-V20)/(W14-V14)","v":6.7575239875862086E-2}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.8346045108108111},{"$f":"O20-O21*O14","v":2.4162521126119332},{"$f":"P20-P21*P14","v":2.4054218529307585},{"$f":"Q20-Q21*Q14","v":2.158703592736162},{"$f":"R20-R21*R14","v":3.0119294347644989},{"$f":"S20-S21*$S$3","v":2.9986948551724133},null,null,{"$f":"V20-V21*V14","v":2.6235093128275855}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,72 | 3,19 | 4,4"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.3254020999999998},{"$f":"O21*O14+O22","v":1.7027027027027026},2.0832623879876255,2.4974674143430824,3.3443769683603839,3.4868544827586203,{"$f":"T20","v":3.5844864082758616},{"$f":"U20","v":3.730934296551724},3.9750141103448273,{"$f":"W20","v":4.6507665091034482}]
[null,37672,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.483985200000001},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":5.97},{"$f":"E14*Dane!$E$26","v":6.3},{"$f":"F14*Dane!$E$26","v":7.4},{"$f":"G14*Dane!$E$26","v":9.8095652173913042},{"$f":"H14*Dane!$E$26","v":14.188390501319263},{"$f":"I14*Dane!$E$26","v":15.047625329815304},{"$f":"S27*T25+S28","v":15.649089709762533},{"$f":"S27*U25+S28","v":16.551286279683378},{"$f":"J14*Dane!$E$26","v":18.054947229551452},{"$f":"K14*Dane!$E$26","v":19.496664257414249}]
[null,{"$f":"D14+9","v":14.969999999999999},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":6.6000000000000017E-2},{"$f":"(P26-O26)/(P3-O3)","v":0.13750000000000007},{"$f":"(Q26-P26)/(Q3-P3)","v":0.26772946859903374},{"$f":"(R26-Q26)/(R3-Q3)","v":0.87576505678559191},{"$f":"(S26-R26)/(S3-R3)","v":0.28641160949868016},{"$f":"(V26-S26)/(V3-S3)","v":0.30073218997361478},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.14417170278627972}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.483985200000001},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":7.29},8.3625000000000007,9.2741062801932372,8.0580351038201208,12.183509234828502,12.040303430079156,null,null,{"$f":"V26-V27*V25","v":15.171513173825858}]
[null,{"$f":"D9+9","v":14.965266384000001},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":5.97},{"$f":"O27*O25+O28","v":6.3},7.4000000000000012,9.8095652173913042,14.188390501319263,15.047625329815304,{"$f":"T26","v":15.649089709762533},{"$f":"U26","v":16.551286279683378},18.054947229551452,{"$f":"W26","v":19.496664257414249}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.23524126},1.5456216216216216,1.8213860042211469,2.2727204486058494,3.0477461810162305,3.185288689655172,{"$f":"T25*S32+S33","v":3.2744767729655169},{"$f":"U25*S32+S33","v":3.408258897931034},{"$f":"J13","v":3.631229106206896},{"$f":"K13","v":4.2485380542620685}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":6.2076072324324327E-2},{"$f":"(P31-O31)/(P25-O25)","v":3.4470547824940662E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":5.0148271598300279E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.15500514648207622},{"$f":"(S31-R31)/(S25-R25)","v":4.5847502879647152E-2},{"$f":"(V31-S31)/($V$3-$S$3)","v":4.4594041655172403E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":6.1730894805517258E-2}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.4767627064864866},{"$f":"O31-O32*O25","v":2.0626798389957317},{"$f":"P31-P32*P25","v":2.1724239054092491},{"$f":"Q31-Q32*Q25","v":1.962710155641697},{"$f":"R31-R32*R25","v":2.7268136608587006},{"$f":"S31-S32*$S$3","v":2.739348273103448},null,null,{"$f":"V31-V32*V25","v":2.3966112100965509}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.23524126},{"$f":"O32*O25+O33","v":1.5456216216216219},1.8213860042211472,2.2727204486058494,3.0477461810162305,3.185288689655172,{"$f":"T31","v":3.2744767729655169},{"$f":"U31","v":3.408258897931034},3.631229106206896,{"$f":"W31","v":4.2485380542620685}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-22.287543081810462},-19.025681609876582,-51.537878722853158,-5.7416698918888009,-24.260972282609576,-22.794762627899786,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-22.794762627899786},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-22.794762627899786},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-48.215967108511556},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-48.215967108511556}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A+"]

{"sheet":"A14","index":75,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 100-S AWB-E(-AC) 101.A14"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":6.1411196000000006},{"$f":"E7*Dane!$E$26","v":6.9},{"$f":"F7*Dane!$E$26","v":10.3},{"$f":"G7*Dane!$E$26","v":10.5},{"$f":"H7*Dane!$E$26","v":15.5},{"$f":"I7*Dane!$E$26","v":16.431202781844799},{"$f":"S5*T3+S6","v":17.088450893118591},{"$f":"$S$5*U3+$S$6","v":18.074323060029279},{"$f":"J7*Dane!$E$26","v":19.717443338213755},{"$f":"K7*Dane!$E$26","v":21.294838805270857}]
[null,"Q",null,6.1411196000000006,6.9,7.95,8.6999999999999993,13.66,14.48066,17.376791999999998,18.766935359999998,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.15177607999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.42500000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":2.2222222222222143E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":1},{"$f":"(S4-R4)/(S3-R3)","v":0.31040092728159979},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.32862405563689556},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.15773954670571017}]
[null,"COP",null,1.6434000000000002,2.0909090909090913,2.7,3.32,4.5,4.6840500000000009,5.3398170000000009,6.2475858900000008,null,"b=",{"$f":"N4-N5*$N$3","v":9.1766411999999988},{"$f":"O4-O5*O3","v":13.275000000000002},{"$f":"P4-P5*P3","v":10.455555555555556},{"$f":"Q4-Q5*Q3","v":8.5},{"$f":"R4-R5*R3","v":13.327193509028803},{"$f":"S4-S5*$S$3","v":13.144962225475844},null,null,{"$f":"V4-V5*V3","v":16.562652404099552}]
[null,null,null,{"$f":"D5","v":6.1411196000000006},{"$f":"E5","v":6.9},10.3,10.5,15.5,{"$f":"H7/H5*I5","v":16.431202781844799},{"$f":"I7/I5*J5","v":19.717443338213755},{"$f":"J7/J5*K5","v":21.294838805270857},null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":6.1411195999999997},6.9000000000000012,10.3,10.5,15.5,16.431202781844799,{"$f":"T4","v":17.088450893118591},{"$f":"U4","v":18.074323060029279},{"$f":"V5*V3+V6","v":19.717443338213755},{"$f":"W4","v":21.294838805270857}]
[null,"Q",null,5.6498300320000006,5.9,{"$f":"(F5+F12)/2","v":7.7970125786163536},{"$f":"(G5+G12)/2","v":8.7974137931034484},{"$f":"(H5+H12)/2","v":13.416932650073205},13.394610499999999,16.0735326,17.359415207999998,null,"COP",{"$f":"D6","v":1.6434000000000002},2.0909090909090913,2.7,3.32,4.5,4.6840500000000009,{"$f":"T3*S10+S11","v":4.8152034000000015},{"$f":"U3*S10+S11","v":5.0119335000000014},{"$f":"J6","v":5.3398170000000009},{"$f":"K6","v":6.2475858900000008}]
[null,"COP",null,1.3640220000000001,1.6237629267207827,2.0426801500520271,2.5313914728838349,3.4220331647290321,3.5857210344827588,4.0877219793103459,4.7826347157931037,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":8.950181818181821E-2},{"$f":"(P9-O9)/(P3-O3)","v":7.6136363636363613E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":6.8888888888888847E-2},{"$f":"(R9-Q9)/(R3-Q3)","v":0.23600000000000004},{"$f":"(S9-R9)/(S3-R3)","v":6.1350000000000314E-2},{"$f":"(V9-S9)/($V$3-$S$3)","v":6.5576700000000002E-2},null,null,{"$f":"(W9-V9)/(W3-V3)","v":9.0776888999999986E-2}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.4334363636363645},{"$f":"O9-O10*O3","v":3.2329545454545454},{"$f":"P9-P10*P3","v":3.1822222222222223},{"$f":"Q9-Q10*Q3","v":2.8479999999999999},{"$f":"R9-R10*R3","v":4.0705499999999981},{"$f":"S9-S10*$S$3","v":4.0282830000000009},null,null,{"$f":"V9-V10*V3","v":3.5242792200000013}]
[null,"Q",null,5.65,5.9,{"$f":"5.9*(F7/F5)","v":7.644025157232706},{"$f":"7.37*(G7/G5)","v":8.8948275862068975},{"$f":"11.61*(H7/H5)","v":13.17386530014641},{"$f":"12.31*(I7/I5)","v":13.96815519765739},{"$f":"14.77*(J7/J5)","v":16.759516837481694},{"$f":"15.95*(K7/K5)","v":18.098462664714489},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.2704132000000001},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.4782577560324697},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":1.8307362951594215},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.3156348837303007},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.1238598988374191},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.2756046206896552},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":3.7341892675862081},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":4.3690014430758621},null,"COP=",{"$f":"N10*N3+N11","v":1.6434000000000002},{"$f":"O10*O3+O11","v":2.0909090909090913},2.7,3.32,4.5,4.6840500000000009,{"$f":"T9","v":4.8152034000000015},{"$f":"U9","v":5.0119335000000014},5.3398170000000009,{"$f":"W9","v":6.2475858900000008}]
[null,null,null,{"$f":"D12","v":5.65},{"$f":"E12","v":5.9},7.644025157232706,8.8948275862068975,13.17386530014641,13.96815519765739,16.759516837481694,18.098462664714489,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.1299999999999999,1.26,1.512820512820513,1.9919999999999998,2.6766000000000001,2.8104300000000002,3.2038902000000005,3.7485515340000002,null,"Q",{"$f":"D9*Dane!$E$26","v":5.6498300320000006},{"$f":"E9*Dane!$E$26","v":5.9},{"$f":"F9*Dane!$E$26","v":7.7970125786163536},{"$f":"G9*Dane!$E$26","v":8.7974137931034484},{"$f":"H9*Dane!$E$26","v":13.416932650073205},{"$f":"I9*Dane!$E$26","v":13.394610499999999},{"$f":"S16*T14+S17","v":13.930394919999999},{"$f":"$S$16*U14+$S$17","v":14.734071549999999},{"$f":"J9*Dane!$E$26","v":16.0735326},{"$f":"K9*Dane!$E$26","v":17.359415207999998}]
[null,"Czynnik",null,null,null,"R410A",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":5.0033993599999958E-2},{"$f":"(P15-O15)/(P3-O3)","v":0.23712657232704415},{"$f":"(Q15-P15)/(Q3-P3)","v":0.11115569049856609},{"$f":"(R15-Q15)/(R3-Q3)","v":0.9239037713939513},{"$f":"(S15-R15)/(S3-R3)","v":-7.4407166910687534E-3},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.26789221000000013},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.1285882607999998}]
[null,"Napełnienie",null,null,null,2.5,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":6.6505099039999998},{"$f":"O15-O16*O3","v":9.4568985849056624},{"$f":"P15-P16*P3","v":8.5751024121063164},{"$f":"Q15-Q16*Q3","v":6.9496062503155454},{"$f":"R15-R16*R3","v":13.469017666910686},{"$f":"S15-S16*$S$3","v":10.715688399999998},null,null,{"$f":"V15-V16*V14","v":13.501767384000004}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,64,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,62,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":5.6498300320000006},{"$f":"O16*O14+O17","v":5.9},7.7970125786163536,8.7974137931034484,13.416932650073205,13.394610499999999,{"$f":"T15","v":13.930394919999999},{"$f":"U15","v":14.734071549999999},16.0735326,{"$f":"W15","v":17.359415207999998}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,65,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.3640220000000001},1.6237629267207827,2.0426801500520271,2.5313914728838349,3.4220331647290321,3.5857210344827588,{"$f":"T14*S21+S22","v":3.6861212234482763},{"$f":"U14*S21+S22","v":3.8367215068965521},{"$f":"J10","v":4.0877219793103459},{"$f":"K10","v":4.7826347157931037}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":5.1948185344156531E-2},{"$f":"(P20-O20)/(P14-O14)","v":5.2364652916405546E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":5.4301258092423095E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.17812833836903944},{"$f":"(S20-R20)/(S14-R14)","v":5.4562623251242247E-2},{"$f":"(V20-S20)/($V$3-$S$3)","v":5.0200094482758709E-2},null,null,{"$f":"(W20-V20)/(W14-V14)","v":6.9491273648275786E-2}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.4029857068831308},{"$f":"O20-O21*O14","v":2.409232720466866},{"$f":"P20-P21*P14","v":2.4227889566989886},{"$f":"Q20-Q21*Q14","v":2.1751347961457559},{"$f":"R20-R21*R14","v":3.0400948019703362},{"$f":"S20-S21*$S$3","v":3.0837200896551717},null,null,{"$f":"V20-V21*V14","v":2.6978965063448301}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,32 | 4,5"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.3640220000000003},{"$f":"O21*O14+O22","v":1.6237629267207829},2.0426801500520271,2.5313914728838349,3.4220331647290321,3.5857210344827588,{"$f":"T20","v":3.6861212234482763},{"$f":"U20","v":3.8367215068965521},4.0877219793103459,{"$f":"W20","v":4.7826347157931037}]
[null,36761,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.1411196},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":5.65},{"$f":"E14*Dane!$E$26","v":5.9},{"$f":"F14*Dane!$E$26","v":7.644025157232706},{"$f":"G14*Dane!$E$26","v":8.8948275862068975},{"$f":"H14*Dane!$E$26","v":13.17386530014641},{"$f":"I14*Dane!$E$26","v":13.96815519765739},{"$f":"S27*T25+S28","v":14.526427525622251},{"$f":"S27*U25+S28","v":15.363836017569543},{"$f":"J14*Dane!$E$26","v":16.759516837481694},{"$f":"K14*Dane!$E$26","v":18.098462664714489}]
[null,{"$f":"D14+9","v":14.65},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.05},{"$f":"(P26-O26)/(P3-O3)","v":0.21800314465408821},{"$f":"(Q26-P26)/(Q3-P3)","v":0.13897804766379906},{"$f":"(R26-Q26)/(R3-Q3)","v":0.8558075427879025},{"$f":"(S26-R26)/(S3-R3)","v":0.26476329917032676},{"$f":"(V26-S26)/(V3-S3)","v":0.27913616398243041},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.1338945827232795}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.1411196},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":6.65},9.1700471698113226,8.6168714908792996,7.1832125006310923,11.320522205954124,11.176793557833086,null,null,{"$f":"V26-V27*V25","v":14.081625183016104}]
[null,{"$f":"D9+9","v":14.649830032000001},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":5.65},{"$f":"O27*O25+O28","v":5.8999999999999995},7.644025157232706,8.8948275862068975,13.17386530014641,13.96815519765739,{"$f":"T26","v":14.526427525622251},{"$f":"U26","v":15.363836017569543},16.759516837481694,{"$f":"W26","v":18.098462664714489}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.2704132000000001},1.4782577560324697,1.8307362951594215,2.3156348837303007,3.1238598988374191,3.2756046206896552,{"$f":"T25*S32+S33","v":3.3673215500689659},{"$f":"U25*S32+S33","v":3.5048969441379318},{"$f":"J13","v":3.7341892675862081},{"$f":"K13","v":4.3690014430758621}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":4.1568911206493905E-2},{"$f":"(P31-O31)/(P25-O25)","v":4.4059817390868977E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":5.3877620952319911E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.16164500302142368},{"$f":"(S31-R31)/(S25-R25)","v":5.0581573950745362E-2},{"$f":"(V31-S31)/($V$3-$S$3)","v":4.5858464689655286E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":6.3481217548965407E-2}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":2.1017914241298783},{"$f":"O31-O32*O25","v":2.1391550168955042},{"$f":"P31-P32*P25","v":2.2078796418256608},{"$f":"Q31-Q32*Q25","v":1.9923448776874533},{"$f":"R31-R32*R25","v":2.7697888811822016},{"$f":"S31-S32*$S$3","v":2.8170199737931023},null,null,{"$f":"V31-V32*V25","v":2.4645649166068999}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.2704132000000001},{"$f":"O32*O25+O33","v":1.4782577560324697},1.8307362951594213,2.3156348837303007,3.1238598988374191,3.2756046206896552,{"$f":"T31","v":3.3673215500689659},{"$f":"U31","v":3.5048969441379318},3.7341892675862081,{"$f":"W31","v":4.3690014430758621}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-21.515511696685248},-18.364467181764098,-46.589127459371475,-4.912542565987728,-23.153460603775468,-21.864112121597781,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-21.864112121597781},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-21.864112121597781},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-45.895335471868428},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-45.895335471868428}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A+"]

{"sheet":"A12","index":76,"n_rows":48,"n_cols":30,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 100-S AWB-E(-AC) 101.A12"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":5.27},{"$f":"E7*Dane!$E$26","v":6.3},{"$f":"F7*Dane!$E$26","v":9},{"$f":"G7*Dane!$E$26","v":10},{"$f":"H7*Dane!$E$26","v":14},{"$f":"I7*Dane!$E$26","v":14.758702608695653},{"$f":"S5*T3+S6","v":15.349050713043479},{"$f":"$S$5*U3+$S$6","v":16.23457286956522},{"$f":"J7*Dane!$E$26","v":17.710443130434783},{"$f":"K7*Dane!$E$26","v":19.127278580869564},null,{"$f":"N5*$Y$24+N6","v":11.493775000000001},14.809218750000001,10.912500000000001,16.57,14.812444043478262,14.82142709478261]
[null,"Q",null,5.274038,6.3,7.4,7.45,11.5,12.12322,14.547863999999999,15.71169312,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.20600000000000004},{"$f":"(P4-O4)/(P3-O3)","v":0.33750000000000002},{"$f":"(Q4-P4)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R4-Q4)/(R3-Q3)","v":0.8},{"$f":"(S4-R4)/(S3-R3)","v":0.25290086956521779},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2951740521739129},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.14168354504347819}]
[null,"COP",null,1.5939000000000003,1.8529411764705883,2.73,3.31,4.45,4.6588500000000002,5.3110889999999999,6.2139741300000004,null,"b=",{"$f":"N4-N5*$N$3","v":9.39},{"$f":"O4-O5*O3","v":11.362500000000001},{"$f":"P4-P5*P3","v":9.7777777777777786},{"$f":"Q4-Q5*Q3","v":8.4},{"$f":"R4-R5*R3","v":12.229693913043475},{"$f":"S4-S5*$S$3","v":11.806962086956524},null,null,{"$f":"V4-V5*V3","v":14.876772229565219}]
[null,null,null,{"$f":"5.27","v":5.27},{"$f":"6.3","v":6.3},9,10,14,{"$f":"H7/H5*I5","v":14.758702608695653},{"$f":"I7/I5*J5","v":17.710443130434783},{"$f":"J7/J5*K5","v":19.127278580869564},null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":5.27},6.3000000000000007,9,10,14,14.758702608695653,{"$f":"T4","v":15.349050713043479},{"$f":"U4","v":16.23457286956522},{"$f":"V5*V3+V6","v":17.710443130434783},{"$f":"W4","v":19.127278580869564}]
[null,"Q",null,4.8521149600000006,{"$f":"(E7/E5)*5.3","v":5.3},{"$f":"(F7/F5)*6.08","v":7.3945945945945946},{"$f":"(G7/G5)*6.86","v":9.2080536912751683},{"$f":"(H7/H5)*6.86","v":8.3513043478260887},11.2139785,13.456774199999998,14.533316136,null,"COP",{"$f":"D6","v":1.5939000000000003},1.8529411764705883,2.73,3.31,4.45,4.6588500000000002,{"$f":"T3*S10+S11","v":4.7892977999999999},{"$f":"U3*S10+S11","v":4.9849695000000001},{"$f":"J6","v":5.3110889999999999},{"$f":"K6","v":6.2139741300000004}]
[null,"COP",null,1.3229370000000003,1.3947368421052633,1.8555402239827932,2.4909994752904505,3.4030930736779972,3.56643,4.0657302,4.7569043339999997,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":5.1808235294117599E-2},{"$f":"(P9-O9)/(P3-O3)","v":0.10963235294117646},{"$f":"(Q9-P9)/(Q3-P3)","v":6.4444444444444457E-2},{"$f":"(R9-Q9)/(R3-Q3)","v":0.22800000000000004},{"$f":"(S9-R9)/(S3-R3)","v":6.961666666666666E-2},{"$f":"(V9-S9)/($V$3-$S$3)","v":6.5223899999999974E-2},null,null,{"$f":"(W9-V9)/(W3-V3)","v":9.0288513000000042E-2}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":2.6300647058823525},{"$f":"O9-O10*O3","v":3.497426470588235},{"$f":"P9-P10*P3","v":3.181111111111111},{"$f":"Q9-Q10*Q3","v":2.8540000000000001},{"$f":"R9-R10*R3","v":3.9626833333333336},{"$f":"S9-S10*$S$3","v":4.0066110000000004},null,null,{"$f":"V9-V10*V3","v":3.505318739999999}]
[null,"Q",null,{"$f":"D9","v":4.8521149600000006},{"$f":"E9","v":5.3},{"$f":"(F7/F5)*5.5","v":6.6891891891891895},{"$f":"(G7/G5)*6.33","v":8.4966442953020138},{"$f":"(H7/H5)*10.61","v":12.916521739130435},{"$f":"(I7/I5)*11.21","v":13.646956521739133},{"$f":"(J7/J5)*13.46","v":16.386086956521741},{"$f":"(K7/K5)*14.53","v":17.688695652173912},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.2337622000000001},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.256842105263158},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":1.724435245500787},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.2673996851742704},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.1067358442067983},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.2579820000000002},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":3.7140994799999998},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":4.3454963915999993},null,"COP=",{"$f":"N10*N3+N11","v":1.5939000000000005},{"$f":"O10*O3+O11","v":1.8529411764705881},2.73,3.31,4.45,4.6588500000000002,{"$f":"T9","v":4.7892977999999999},{"$f":"U9","v":4.9849695000000001},5.3110889999999999,{"$f":"W9","v":6.2139741300000004}]
[null,null,null,{"$f":"D12","v":4.8521149600000006},{"$f":"E12","v":5.3},6.6891891891891895,8.4966442953020138,12.916521739130435,13.646956521739133,16.386086956521741,17.688695652173912,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP",null,1.1000000000000001,1.05,1.5277777777777777,1.9319999999999999,2.6621999999999999,2.7953100000000002,3.1866534,3.7283844779999997,null,"Q",{"$f":"D9*Dane!$E$26","v":4.8521149600000006},{"$f":"E9*Dane!$E$26","v":5.3},{"$f":"F9*Dane!$E$26","v":7.3945945945945946},{"$f":"G9*Dane!$E$26","v":9.2080536912751683},{"$f":"H9*Dane!$E$26","v":8.3513043478260887},{"$f":"I9*Dane!$E$26","v":11.2139785},{"$f":"S16*T14+S17","v":11.66253764},{"$f":"$S$16*U14+$S$17","v":12.335376349999999},{"$f":"J9*Dane!$E$26","v":13.456774199999998},{"$f":"K9*Dane!$E$26","v":14.533316136},null,{"$f":"N16*$Y$24+N17","v":7.558460314199996},11.901245777027025,10.862835116996191,7.8008428946600556,11.416751252445652,11.261637908625]
[null,"Czynnik",null,null,null,"R410A",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":8.9577007999999833E-2},{"$f":"(P15-O15)/(P3-O3)","v":0.26182432432432434},{"$f":"(Q15-P15)/(Q3-P3)","v":0.2014954551867304},{"$f":"(R15-Q15)/(R3-Q3)","v":-0.17134986868981592},{"$f":"(S15-R15)/(S3-R3)","v":0.95422471739130366},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.22427956999999984},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.10765419360000017}]
[null,"Napełnienie",null,null,null,2.5,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":6.6436551199999974},{"$f":"O15-O16*O3","v":9.2273648648648638},{"$f":"P15-P16*P3","v":8.8050627809017072},{"$f":"Q15-Q16*Q3","v":9.5507534286548008},{"$f":"R15-R16*R3","v":1.6717313260869631},{"$f":"S15-S16*$S$3","v":8.9711828000000011},null,null,{"$f":"V15-V16*V14","v":11.303690327999995}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,64,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,62,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":4.8521149600000006},{"$f":"O16*O14+O17","v":5.2999999999999989},7.3945945945945946,9.2080536912751683,8.3513043478260887,11.2139785,{"$f":"T15","v":11.66253764},{"$f":"U15","v":12.335376349999999},13.456774199999998,{"$f":"W15","v":14.533316136}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,65,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.3229370000000003},1.3947368421052633,1.8555402239827932,2.4909994752904505,3.4030930736779972,3.56643,{"$f":"T14*S21+S22","v":3.6662900399999998},{"$f":"U14*S21+S22","v":3.8160800999999998},{"$f":"J10","v":4.0657302},{"$f":"K10","v":4.7569043339999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":1.4359968421052605E-2},{"$f":"(P20-O20)/(P14-O14)","v":5.7600422734691237E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":7.0606583478628596E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.18241871967750933},{"$f":"(S20-R20)/(S14-R14)","v":5.4445642107334269E-2},{"$f":"(V20-S20)/($V$3-$S$3)","v":4.9930019999999999E-2},null,null,{"$f":"(W20-V20)/(W14-V14)","v":6.9117413399999966E-2}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":1.6101363684210523},{"$f":"O20-O21*O14","v":2.2587431831256319},{"$f":"P20-P21*P14","v":2.3497863083331936},{"$f":"Q20-Q21*Q14","v":2.1261620359354318},{"$f":"R20-R21*R14","v":3.0219735789266573},{"$f":"S20-S21*$S$3","v":3.0671298},null,null,{"$f":"V20-V21*V14","v":2.6833819320000005}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,73 | 3,31 | 4,45"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.3229370000000003},{"$f":"O21*O14+O22","v":1.3947368421052633},1.8555402239827934,2.4909994752904505,3.4030930736779972,3.56643,{"$f":"T20","v":3.6662900399999998},{"$f":"U20","v":3.8160800999999998},4.0657302,{"$f":"W20","v":4.7569043339999997},null,{"$f":"Bilans!F293","v":10.2125}]
[null,35204,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":14.274038000000001},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":4.8521149600000006},{"$f":"E14*Dane!$E$26","v":5.3},{"$f":"F14*Dane!$E$26","v":6.6891891891891895},{"$f":"G14*Dane!$E$26","v":8.4966442953020138},{"$f":"H14*Dane!$E$26","v":12.916521739130435},{"$f":"I14*Dane!$E$26","v":13.646956521739133},{"$f":"S27*T25+S28","v":14.194782608695654},{"$f":"S27*U25+S28","v":15.016521739130436},{"$f":"J14*Dane!$E$26","v":16.386086956521741},{"$f":"K14*Dane!$E$26","v":17.688695652173912},null,{"$f":"N27*$Y$24+N28","v":7.558460314199996},9.6781165540540552,10.145947079629966,15.756292996790194,13.698695652173917,13.705163043478263]
[null,{"$f":"D14+9","v":13.852114960000002},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":8.9577007999999833E-2},{"$f":"(P26-O26)/(P3-O3)","v":0.17364864864864871},{"$f":"(Q26-P26)/(Q3-P3)","v":0.20082834512364714},{"$f":"(R26-Q26)/(R3-Q3)","v":0.8839754887656841},{"$f":"(S26-R26)/(S3-R3)","v":0.24347826086956617},{"$f":"(V26-S26)/(V3-S3)","v":0.27391304347826073},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.13026086956521715}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.274038000000001},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":6.6436551199999974},7.9047297297297305,8.0949876050547189,6.7286933177706452,11.212173913043472,10.907826086956526,null,null,{"$f":"V26-V27*V25","v":13.780869565217397}]
[null,{"$f":"D9+9","v":13.852114960000002},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":4.8521149600000006},{"$f":"O27*O25+O28","v":5.3},6.6891891891891895,8.4966442953020138,12.916521739130435,13.646956521739133,{"$f":"T26","v":14.194782608695654},{"$f":"U26","v":15.016521739130436},16.386086956521741,{"$f":"W26","v":17.688695652173912}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.2337622000000001},1.256842105263158,1.724435245500787,2.2673996851742704,3.1067358442067983,3.2579820000000002,{"$f":"T25*S32+S33","v":3.3492054960000002},{"$f":"U25*S32+S33","v":3.48604074},{"$f":"J13","v":3.7140994799999998},{"$f":"K13","v":4.3454963915999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":4.6159810526315683E-3},{"$f":"(P31-O31)/(P25-O25)","v":5.8449142529703624E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":6.0329382185942602E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.16786723180650559},{"$f":"(S31-R31)/(S25-R25)","v":5.0415385264400626E-2},{"$f":"(V31-S31)/($V$3-$S$3)","v":4.5611747999999966E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":6.3139691159999956E-2}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":1.3260818210526315},{"$f":"O31-O32*O25","v":2.1335792432087124},{"$f":"P31-P32*P25","v":2.1467409208023853},{"$f":"Q31-Q32*Q25","v":1.9316652215612593},{"$f":"R31-R32*R25","v":2.753828147355994},{"$f":"S31-S32*$S$3","v":2.8018645200000005},null,null,{"$f":"V31-V32*V25","v":2.4513056568000007}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.2337622000000001},{"$f":"O32*O25+O33","v":1.256842105263158},1.724435245500787,2.2673996851742704,3.1067358442067983,3.2579820000000002,{"$f":"T31","v":3.3492054960000002},{"$f":"U31","v":3.48604074},3.7140994799999998,{"$f":"W31","v":4.3454963915999993}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-18.759948974533533},-17.724385754582798,-27.394731986516771,-5.8514278485816389,-23.748657550917152,-20.469933562219222,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-20.469933562219222},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-20.469933562219222},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-42.525805120430107},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-42.525805120430107}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-18.759948974533533},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-18.759948974533533},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-18.8}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A+"]

{"sheet":"B08","index":77,"n_rows":48,"n_cols":27,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 100-S AWB-M-E(-AC) 101.B08"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":4.9800000000000004},{"$f":"E7*Dane!$E$26","v":6.29},{"$f":"F7*Dane!$E$26","v":7.5},{"$f":"G7*Dane!$E$26","v":9},{"$f":"H7*Dane!$E$26","v":12},{"$f":"I7*Dane!$E$26","v":12.549482919721902},{"$f":"S5*T3+S6","v":13.48570704591166},{"$f":"$S$5*U3+$S$6","v":14.890043235196298},{"$f":"J7*Dane!$E$26","v":17.230603550670697},{"$f":"K7*Dane!$E$26","v":18.80205248404415}]
[null,"Q",null,4.9800000000000004,6.29,7.5,6,8.1300000000000008,7.94,8.2799999999999994,9.91,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2619999999999999},{"$f":"(P4-O4)/(P3-O3)","v":0.15125},{"$f":"(Q4-P4)/(Q3-P3)","v":0.16666666666666666},{"$f":"(R4-Q4)/(R3-Q3)","v":0.6},{"$f":"(S4-R4)/(S3-R3)","v":0.18316097324063385},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.46811206309487952},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.15714489333734533}]
[null,"COP",null,1.9,2.2200000000000002,2.7,3.6,4.66,4.99,6.57,5.99,null,"b=",{"$f":"N4-N5*$N$3","v":10.219999999999999},{"$f":"O4-O5*O3","v":8.5587499999999999},{"$f":"P4-P5*P3","v":8.6666666666666661},{"$f":"Q4-Q5*Q3","v":7.8},{"$f":"R4-R5*R3","v":10.717873187315563},{"$f":"S4-S5*$S$3","v":7.8683622887731062},null,null,{"$f":"V4-V5*V3","v":14.08770568392379}]
[null,null,null,{"$f":"D5","v":4.9800000000000004},{"$f":"E5","v":6.29},{"$f":"F5","v":7.5},9,12,{"$f":"H7/H5*I5*I6/H6","v":12.549482919721902},{"$f":"I7/I5*J5*J6/I6","v":17.230603550670697},{"$f":"J7/J5*K5*K6/J6","v":18.80205248404415},null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":4.9800000000000004},6.29,7.5,9,12,12.549482919721902,{"$f":"T4","v":13.48570704591166},{"$f":"U4","v":14.890043235196298},{"$f":"V5*V3+V6","v":17.230603550670697},{"$f":"W4","v":18.80205248404415}]
[null,"Q",null,4.63,5.91,6.87,7.89,8.4600000000000009,8.98,9.14,8.01,null,"COP",{"$f":"D6","v":1.9},2.2200000000000002,2.7,3.6,4.66,4.99,{"$f":"T3*S10+S11","v":5.306},{"$f":"U3*S10+S11","v":5.78},{"$f":"J6","v":6.57},{"$f":"K6","v":5.99}]
[null,"COP",null,1.58,1.84,2.2799999999999998,3.18,3.41,3.62,4.2300000000000004,4.74,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":6.4000000000000057E-2},{"$f":"(P9-O9)/(P3-O3)","v":0.06},{"$f":"(Q9-P9)/(Q3-P3)","v":9.9999999999999992E-2},{"$f":"(R9-Q9)/(R3-Q3)","v":0.21200000000000002},{"$f":"(S9-R9)/(S3-R3)","v":0.11000000000000003},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.158},null,null,{"$f":"(W9-V9)/(W3-V3)","v":-5.800000000000001E-2}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.180000000000001},{"$f":"O9-O10*O3","v":3.12},{"$f":"P9-P10*P3","v":3.4000000000000004},{"$f":"Q9-Q10*Q3","v":3.1760000000000002},{"$f":"R9-R10*R3","v":3.8899999999999997},{"$f":"S9-S10*$S$3","v":3.41},null,null,{"$f":"V9-V10*V3","v":7.73}]
[null,"Q",null,3,3.32,6.88,7.71,9.67,9.5399999999999991,9.92,9.36,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.304},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.4600000000000002},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.06},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.6840000000000002},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.1179999999999999},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":3.3040000000000003},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":3.6940000000000004},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":4.1680000000000001},null,"COP=",{"$f":"N10*N3+N11","v":1.9},{"$f":"O10*O3+O11","v":2.2200000000000002},2.7,3.6,4.66,4.99,{"$f":"T9","v":5.306},{"$f":"U9","v":5.78},6.57,{"$f":"W9","v":5.99}]
[null,null,null,{"$f":"D12","v":3},{"$f":"E12","v":3.32},6.88,7.71,9.67,9.5399999999999991,9.92,9.36,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,0.89,0.89,1.73,1.94,2.68,2.83,2.89,3.31,null,"Q",{"$f":"D9*Dane!$E$26","v":4.63},{"$f":"E9*Dane!$E$26","v":5.91},{"$f":"F9*Dane!$E$26","v":6.87},{"$f":"G9*Dane!$E$26","v":7.89},{"$f":"H9*Dane!$E$26","v":8.4600000000000009},{"$f":"I9*Dane!$E$26","v":8.98},{"$f":"S16*T14+S17","v":9.0120000000000005},{"$f":"$S$16*U14+$S$17","v":9.06},{"$f":"J9*Dane!$E$26","v":9.14},{"$f":"K9*Dane!$E$26","v":8.01}]
[null,"Czynnik",null,null,null,"R32",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.25600000000000006},{"$f":"(P15-O15)/(P3-O3)","v":0.12},{"$f":"(Q15-P15)/(Q3-P3)","v":0.11333333333333329},{"$f":"(R15-Q15)/(R3-Q3)","v":0.11400000000000024},{"$f":"(S15-R15)/(S3-R3)","v":0.1733333333333332},{"$f":"(V15-S15)/($V$3-$S$3)","v":1.6000000000000014E-2},null,null,{"$f":"(W15-V15)/(W14-V14)","v":-0.11300000000000007}]
[null,"Napełnienie",null,null,null,1.6,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":9.75},{"$f":"O15-O16*O3","v":7.71},{"$f":"P15-P16*P3","v":7.6633333333333331},{"$f":"Q15-Q16*Q3","v":7.661999999999999},{"$f":"R15-R16*R3","v":7.2466666666666679},{"$f":"S15-S16*$S$3","v":8.82},null,null,{"$f":"V15-V16*V14","v":11.400000000000002}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,63,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,62,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":4.629999999999999},{"$f":"O16*O14+O17","v":5.91},6.87,7.89,8.4600000000000009,8.98,{"$f":"T15","v":9.0120000000000005},{"$f":"U15","v":9.06},9.14,{"$f":"W15","v":8.01}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,63,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.58},1.84,2.2799999999999998,3.18,3.41,3.62,{"$f":"T14*S21+S22","v":3.742},{"$f":"U14*S21+S22","v":3.9250000000000003},{"$f":"J10","v":4.2300000000000004},{"$f":"K10","v":4.74}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":5.2000000000000005E-2},{"$f":"(P20-O20)/(P14-O14)","v":5.4999999999999966E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":0.10000000000000003},{"$f":"(R20-Q20)/(R14-Q14)","v":4.5999999999999999E-2},{"$f":"(S20-R20)/(S14-R14)","v":6.9999999999999993E-2},{"$f":"(V20-S20)/($V$3-$S$3)","v":6.1000000000000033E-2},null,null,{"$f":"(W20-V20)/(W14-V14)","v":5.0999999999999976E-2}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.62},{"$f":"O20-O21*O14","v":2.6649999999999996},{"$f":"P20-P21*P14","v":2.98},{"$f":"Q20-Q21*Q14","v":3.0880000000000001},{"$f":"R20-R21*R14","v":2.9200000000000004},{"$f":"S20-S21*$S$3","v":3.01},null,null,{"$f":"V20-V21*V14","v":3.2100000000000009}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,6 | 4,66"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.58},{"$f":"O21*O14+O22","v":1.84},2.2799999999999998,3.18,3.41,3.62,{"$f":"T20","v":3.742},{"$f":"U20","v":3.9250000000000003},4.2300000000000004,{"$f":"W20","v":4.74}]
[null,29055,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+6","v":10.98},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":3},{"$f":"E14*Dane!$E$26","v":3.32},{"$f":"F14*Dane!$E$26","v":6.88},{"$f":"G14*Dane!$E$26","v":7.71},{"$f":"H14*Dane!$E$26","v":9.67},{"$f":"I14*Dane!$E$26","v":9.5399999999999991},{"$f":"S27*T25+S28","v":9.6159999999999997},{"$f":"S27*U25+S28","v":9.73},{"$f":"J14*Dane!$E$26","v":9.92},{"$f":"K14*Dane!$E$26","v":9.36}]
[null,{"$f":"D14+6","v":9},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":6.3999999999999974E-2},{"$f":"(P26-O26)/(P3-O3)","v":0.44500000000000001},{"$f":"(Q26-P26)/(Q3-P3)","v":9.2222222222222233E-2},{"$f":"(R26-Q26)/(R3-Q3)","v":0.39200000000000002},{"$f":"(S26-R26)/(S3-R3)","v":-4.3333333333333592E-2},{"$f":"(V26-S26)/(V3-S3)","v":3.8000000000000075E-2},null,null,{"$f":"(W26-V26)/(W25-V25)","v":-5.600000000000005E-2}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":10.98},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":4.2799999999999994},9.9949999999999992,7.525555555555556,6.9260000000000002,9.9733333333333345,9.1599999999999984,null,null,{"$f":"V26-V27*V25","v":11.040000000000001}]
[null,{"$f":"D9+6","v":10.629999999999999},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":3},{"$f":"O27*O25+O28","v":3.3199999999999994},6.8800000000000008,7.71,9.67,9.5399999999999991,{"$f":"T26","v":9.6159999999999997},{"$f":"U26","v":9.73},9.92,{"$f":"W26","v":9.36}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.304},1.4600000000000002,2.06,2.6840000000000002,3.1179999999999999,3.3040000000000003,{"$f":"T25*S32+S33","v":3.3820000000000006},{"$f":"U25*S32+S33","v":3.4990000000000006},{"$f":"J13","v":3.6940000000000004},{"$f":"K13","v":4.1680000000000001},null,null,null,{"$f":"-8.5*O27+O28","v":6.2124999999999986}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":3.1200000000000026E-2},{"$f":"(P31-O31)/(P25-O25)","v":7.4999999999999983E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":6.9333333333333344E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":8.6799999999999947E-2},{"$f":"(S31-R31)/(S25-R25)","v":6.2000000000000131E-2},{"$f":"(V31-S31)/($V$3-$S$3)","v":3.9000000000000014E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":4.7399999999999977E-2}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":1.9280000000000006},{"$f":"O31-O32*O25","v":2.585},{"$f":"P31-P32*P25","v":2.5453333333333337},{"$f":"Q31-Q32*Q25","v":2.5104000000000002},{"$f":"R31-R32*R25","v":2.6839999999999988},{"$f":"S31-S32*$S$3","v":2.9140000000000001},null,null,{"$f":"V31-V32*V25","v":2.7460000000000009}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.304},{"$f":"O32*O25+O33","v":1.4600000000000002},2.0600000000000005,2.6840000000000002,3.1179999999999999,3.3040000000000003,{"$f":"T31","v":3.3820000000000006},{"$f":"U31","v":3.4990000000000006},3.6940000000000004,{"$f":"W31","v":4.1680000000000001}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-18.211235903921967},-19.432527436861847,-18.807427889136825,-6.6221324469339802,-24.195583327864306,-8.1708826522159441,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-8.1708826522159441},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-8.1708826522159441},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-37.656802686095354},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-37.656802686095354}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-18.211235903921967},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-18.211235903921967},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-18.2}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"B06","index":78,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 100-S AWB-M-E(-AC) 101.B06"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":3},{"$f":"E7*Dane!$E$26","v":3.5},{"$f":"F7*Dane!$E$26","v":4.5},{"$f":"G7*Dane!$E$26","v":5},{"$f":"H7*Dane!$E$26","v":6.6},{"$f":"I7*Dane!$E$26","v":7.2797342192691028},{"$f":"S5*T3+S6","v":7.5406644518272428},{"$f":"$S$5*U3+$S$6","v":7.9320598006644527},{"$f":"J7*Dane!$E$26","v":8.5843853820598017},{"$f":"K7*Dane!$E$26","v":8.4637873754152828}]
[null,"Q",null,2.7,3.27,4.42,4.43,6.02,6.64,7.83,7.72,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.1},{"$f":"(P4-O4)/(P3-O3)","v":0.125},{"$f":"(Q4-P4)/(Q3-P3)","v":5.5555555555555552E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":0.31999999999999995},{"$f":"(S4-R4)/(S3-R3)","v":0.22657807308970104},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.1304651162790699},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-1.2059800664451892E-2}]
[null,"COP",null,1.88,2.2200000000000002,2.75,3.74,4.9000000000000004,4.9400000000000004,5.3,5.67,null,"b=",{"$f":"N4-N5*$N$3","v":5},{"$f":"O4-O5*O3","v":5.375},{"$f":"P4-P5*P3","v":4.8888888888888893},{"$f":"Q4-Q5*Q3","v":4.3600000000000003},{"$f":"R4-R5*R3","v":5.013953488372092},{"$f":"S4-S5*$S$3","v":5.9750830564784039},null,null,{"$f":"V4-V5*V3","v":8.8255813953488396}]
[null,null,null,3,3.5,4.5,5,6.6,{"$f":"H7/H5*I5","v":7.2797342192691028},{"$f":"I7/I5*J5","v":8.5843853820598017},{"$f":"J7/J5*K5","v":8.4637873754152828},null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":3},3.5,4.5,5,6.6,7.2797342192691028,{"$f":"T4","v":7.5406644518272428},{"$f":"U4","v":7.9320598006644527},{"$f":"V5*V3+V6","v":8.5843853820598017},{"$f":"W4","v":8.4637873754152828}]
[null,"Q",null,2.11,2.5499999999999998,3.45,3.46,4.79,5.19,6.12,6.03,null,"COP",{"$f":"D6","v":1.88},2.2200000000000002,2.75,3.74,4.9000000000000004,4.9400000000000004,{"$f":"T3*S10+S11","v":5.0120000000000005},{"$f":"U3*S10+S11","v":5.12},{"$f":"J6","v":5.3},{"$f":"K6","v":5.67}]
[null,"COP",null,1.1599999999999999,1.37,1.69,2.31,2.98,3.05,3.26,3.5,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":6.800000000000006E-2},{"$f":"(P9-O9)/(P3-O3)","v":6.6249999999999976E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11000000000000003},{"$f":"(R9-Q9)/(R3-Q3)","v":0.23200000000000004},{"$f":"(S9-R9)/(S3-R3)","v":1.3333333333333345E-2},{"$f":"(V9-S9)/($V$3-$S$3)","v":3.5999999999999942E-2},null,null,{"$f":"(W9-V9)/(W3-V3)","v":3.7000000000000012E-2}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.2400000000000011},{"$f":"O9-O10*O3","v":3.2137500000000001},{"$f":"P9-P10*P3","v":3.5200000000000005},{"$f":"Q9-Q10*Q3","v":3.2760000000000002},{"$f":"R9-R10*R3","v":4.8066666666666666},{"$f":"S9-S10*$S$3","v":4.580000000000001},null,null,{"$f":"V9-V10*V3","v":4.5599999999999996}]
[null,"Q",null,2,2.3199999999999998,3.14,3.15,4.3600000000000003,4.72,5.57,5.49,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.1400000000000001},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.266},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":1.5659999999999998},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.1379999999999999},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":2.7560000000000002},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":2.8220000000000001},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":2.9479999999999995},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":3.1640000000000001},null,"COP=",{"$f":"N10*N3+N11","v":1.88},{"$f":"O10*O3+O11","v":2.2200000000000006},2.75,3.74,4.9000000000000004,4.9400000000000004,{"$f":"T9","v":5.0120000000000005},{"$f":"U9","v":5.12},5.3,{"$f":"W9","v":5.67}]
[null,null,null,{"$f":"D12","v":2},{"$f":"E12","v":2.3199999999999998},3.14,3.15,4.3600000000000003,4.72,5.57,5.49,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.1100000000000001,1.1100000000000001,1.38,1.88,2.42,2.48,2.48,2.66,null,"Q",{"$f":"D9*Dane!$E$26","v":2.11},{"$f":"E9*Dane!$E$26","v":2.5499999999999998},{"$f":"F9*Dane!$E$26","v":3.45},{"$f":"G9*Dane!$E$26","v":3.46},{"$f":"H9*Dane!$E$26","v":4.79},{"$f":"I9*Dane!$E$26","v":5.19},{"$f":"S16*T14+S17","v":5.3760000000000003},{"$f":"$S$16*U14+$S$17","v":5.6550000000000002},{"$f":"J9*Dane!$E$26","v":6.12},{"$f":"K9*Dane!$E$26","v":6.03}]
[null,"Czynnik",null,null,null,"R32",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":8.7999999999999995E-2},{"$f":"(P15-O15)/(P3-O3)","v":0.11250000000000004},{"$f":"(Q15-P15)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R15-Q15)/(R3-Q3)","v":0.26600000000000001},{"$f":"(S15-R15)/(S3-R3)","v":0.13333333333333344},{"$f":"(V15-S15)/($V$3-$S$3)","v":9.2999999999999972E-2},null,null,{"$f":"(W15-V15)/(W14-V14)","v":-8.9999999999999854E-3}]
[null,"Napełnienie",null,null,null,0.95,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":3.8699999999999997},{"$f":"O15-O16*O3","v":4.2375000000000007},{"$f":"P15-P16*P3","v":3.4577777777777778},{"$f":"Q15-Q16*Q3","v":2.9279999999999999},{"$f":"R15-R16*R3","v":3.856666666666666},{"$f":"S15-S16*$S$3","v":4.2600000000000007},null,null,{"$f":"V15-V16*V14","v":6.3}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,62,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,60,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":2.11},{"$f":"O16*O14+O17","v":2.5499999999999998},3.45,3.46,4.79,5.19,{"$f":"T15","v":5.3760000000000003},{"$f":"U15","v":5.6550000000000002},6.12,{"$f":"W15","v":6.03}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,66,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.1599999999999999},1.37,1.69,2.31,2.98,3.05,{"$f":"T14*S21+S22","v":3.0919999999999996},{"$f":"U14*S21+S22","v":3.1549999999999998},{"$f":"J10","v":3.26},{"$f":"K10","v":3.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":4.2000000000000037E-2},{"$f":"(P20-O20)/(P14-O14)","v":3.999999999999998E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":6.8888888888888902E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13399999999999998},{"$f":"(S20-R20)/(S14-R14)","v":2.3333333333333279E-2},{"$f":"(V20-S20)/($V$3-$S$3)","v":2.0999999999999998E-2},null,null,{"$f":"(W20-V20)/(W14-V14)","v":2.4000000000000021E-2}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.0000000000000009},{"$f":"O20-O21*O14","v":1.9699999999999998},{"$f":"P20-P21*P14","v":2.1722222222222225},{"$f":"Q20-Q21*Q14","v":2.0420000000000003},{"$f":"R20-R21*R14","v":2.8166666666666669},{"$f":"S20-S21*$S$3","v":2.84},null,null,{"$f":"V20-V21*V14","v":2.7799999999999994}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,75 | 3,74 | 4,9"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.1600000000000001},{"$f":"O21*O14+O22","v":1.37},1.6900000000000002,2.31,2.98,3.05,{"$f":"T20","v":3.0919999999999996},{"$f":"U20","v":3.1549999999999998},3.26,{"$f":"W20","v":3.5}]
[null,28000,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+6","v":8.6999999999999993},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":2},{"$f":"E14*Dane!$E$26","v":2.3199999999999998},{"$f":"F14*Dane!$E$26","v":3.14},{"$f":"G14*Dane!$E$26","v":3.15},{"$f":"H14*Dane!$E$26","v":4.3600000000000003},{"$f":"I14*Dane!$E$26","v":4.72},{"$f":"S27*T25+S28","v":4.8899999999999997},{"$f":"S27*U25+S28","v":5.1449999999999996},{"$f":"J14*Dane!$E$26","v":5.57},{"$f":"K14*Dane!$E$26","v":5.49}]
[null,{"$f":"D14+6","v":8},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":6.3999999999999974E-2},{"$f":"(P26-O26)/(P3-O3)","v":0.10250000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24200000000000008},{"$f":"(S26-R26)/(S3-R3)","v":0.11999999999999982},{"$f":"(V26-S26)/(V3-S3)","v":8.5000000000000048E-2},null,null,{"$f":"(W26-V26)/(W25-V25)","v":-8.0000000000000071E-3}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":8.6999999999999993},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":3.2799999999999994},3.8575000000000004,3.1477777777777778,2.6659999999999999,3.5200000000000014,3.8699999999999992,null,null,{"$f":"V26-V27*V25","v":5.73}]
[null,{"$f":"D9+6","v":8.11},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":2},{"$f":"O27*O25+O28","v":2.3199999999999998},3.14,3.15,4.3600000000000003,4.72,{"$f":"T26","v":4.8899999999999997},{"$f":"U26","v":5.1449999999999996},5.57,{"$f":"W26","v":5.49}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.1400000000000001},1.266,1.5659999999999998,2.1379999999999999,2.7560000000000002,2.8220000000000001,{"$f":"T25*S32+S33","v":2.8472},{"$f":"U25*S32+S33","v":2.8849999999999998},{"$f":"J13","v":2.9479999999999995},{"$f":"K13","v":3.1640000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":2.5199999999999979E-2},{"$f":"(P31-O31)/(P25-O25)","v":3.7499999999999978E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":6.355555555555556E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":0.12360000000000007},{"$f":"(S31-R31)/(S25-R25)","v":2.1999999999999947E-2},{"$f":"(V31-S31)/($V$3-$S$3)","v":1.2599999999999945E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":2.1600000000000064E-2}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":1.6439999999999997},{"$f":"O31-O32*O25","v":1.8284999999999996},{"$f":"P31-P32*P25","v":2.0108888888888887},{"$f":"Q31-Q32*Q25","v":1.8907999999999998},{"$f":"R31-R32*R25","v":2.6020000000000008},{"$f":"S31-S32*$S$3","v":2.6960000000000006},null,null,{"$f":"V31-V32*V25","v":2.5159999999999982}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.1400000000000001},{"$f":"O32*O25+O33","v":1.266},1.5659999999999998,2.1379999999999999,2.7560000000000002,2.8220000000000001,{"$f":"T31","v":2.8472},{"$f":"U31","v":2.8849999999999998},2.9479999999999995,{"$f":"W31","v":3.1640000000000001}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-8.7519876500465354},-9.3415262111679738,-10.173231839090072,-3.1743863294772314,-5.7676438548921078,-11.37182473382563,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-11.37182473382563},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-11.37182473382563},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-46.332628312182976},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-46.332628312182976}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-9.3415262111679738},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-9.3415262111679738},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-9.3000000000000007}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]

{"sheet":"B04","index":79,"n_rows":48,"n_cols":23,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Vitocal 100-S AWB-M-E(-AC) 101.B04"]
[null,null,null,-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D7*Dane!$E$26","v":2.5},{"$f":"E7*Dane!$E$26","v":3},{"$f":"F7*Dane!$E$26","v":4},{"$f":"G7*Dane!$E$26","v":4.5},{"$f":"H7*Dane!$E$26","v":6},{"$f":"I7*Dane!$E$26","v":7.2797342192691028},{"$f":"S5*T3+S6","v":7.5406644518272428},{"$f":"$S$5*U3+$S$6","v":7.9320598006644527},{"$f":"J7*Dane!$E$26","v":8.5843853820598017},{"$f":"K7*Dane!$E$26","v":8.4637873754152828}]
[null,"Q",null,2.4500000000000002,2.96,4,3.56,4.08,6.64,7.83,7.72,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.1},{"$f":"(P4-O4)/(P3-O3)","v":0.125},{"$f":"(Q4-P4)/(Q3-P3)","v":5.5555555555555552E-2},{"$f":"(R4-Q4)/(R3-Q3)","v":0.3},{"$f":"(S4-R4)/(S3-R3)","v":0.42657807308970092},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.1304651162790699},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-1.2059800664451892E-2}]
[null,"COP",null,1.95,2.31,2.86,3.84,5.0999999999999996,4.9400000000000004,5.3,5.67,null,"b=",{"$f":"N4-N5*$N$3","v":4.5},{"$f":"O4-O5*O3","v":4.875},{"$f":"P4-P5*P3","v":4.3888888888888893},{"$f":"Q4-Q5*Q3","v":3.9},{"$f":"R4-R5*R3","v":3.0139534883720938},{"$f":"S4-S5*$S$3","v":5.9750830564784039},null,null,{"$f":"V4-V5*V3","v":8.8255813953488396}]
[null,null,null,2.5,3,{"$f":"F5","v":4},4.5,6,{"$f":"'B06'!I7","v":7.2797342192691028},{"$f":"I7/I5*J5","v":8.5843853820598017},{"$f":"J7/J5*K5","v":8.4637873754152828},null,"weryfikacja"]
[null,"VTS",45,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N5*N3+N6","v":2.5},3,4,4.5,6,7.2797342192691028,{"$f":"T4","v":7.5406644518272428},{"$f":"U4","v":7.9320598006644527},{"$f":"V5*V3+V6","v":8.5843853820598017},{"$f":"W4","v":8.4637873754152828}]
[null,"Q",null,2.7,3.26,4.41,4.42,4.79,5.19,6.12,6.03,null,"COP",{"$f":"D6","v":1.95},2.31,2.86,3.84,5.0999999999999996,4.9400000000000004,{"$f":"T3*S10+S11","v":5.0120000000000005},{"$f":"U3*S10+S11","v":5.12},{"$f":"J6","v":5.3},{"$f":"K6","v":5.67}]
[null,"COP",null,1.48,1.75,2.16,2.96,2.98,3.05,3.26,3.5,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":7.2000000000000022E-2},{"$f":"(P9-O9)/(P3-O3)","v":6.8749999999999978E-2},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.25199999999999995},{"$f":"(S9-R9)/(S3-R3)","v":-5.3333333333333087E-2},{"$f":"(V9-S9)/($V$3-$S$3)","v":3.5999999999999942E-2},null,null,{"$f":"(W9-V9)/(W3-V3)","v":3.7000000000000012E-2}]
[null,"VTS",55,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N9-N10*N3","v":3.3900000000000006},{"$f":"O9-O10*O3","v":3.3412499999999996},{"$f":"P9-P10*P3","v":3.6222222222222218},{"$f":"Q9-Q10*Q3","v":3.3359999999999999},{"$f":"R9-R10*R3","v":5.4733333333333309},{"$f":"S9-S10*$S$3","v":4.580000000000001},null,null,{"$f":"V9-V10*V3","v":4.5599999999999996}]
[null,"Q",null,2,2.3199999999999998,3.14,3.15,4.3600000000000003,4.72,5.57,5.49,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":1.3320000000000001},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.4940000000000002},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":1.8479999999999999},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.528},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":2.7560000000000002},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":2.8220000000000001},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":2.9479999999999995},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":3.1640000000000001},null,"COP=",{"$f":"N10*N3+N11","v":1.9500000000000002},{"$f":"O10*O3+O11","v":2.31},2.8599999999999994,3.84,5.0999999999999996,4.9400000000000004,{"$f":"T9","v":5.0120000000000005},{"$f":"U9","v":5.12},5.3,{"$f":"W9","v":5.67}]
[null,null,null,{"$f":"D12","v":2},{"$f":"E12","v":2.3199999999999998},3.14,3.15,4.3600000000000003,4.72,5.57,5.49,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.1100000000000001,1.1100000000000001,1.38,1.88,2.42,2.48,2.48,2.66,null,"Q",{"$f":"D9*Dane!$E$26","v":2.7},{"$f":"E9*Dane!$E$26","v":3.26},{"$f":"F9*Dane!$E$26","v":4.41},{"$f":"G9*Dane!$E$26","v":4.42},{"$f":"H9*Dane!$E$26","v":4.79},{"$f":"I9*Dane!$E$26","v":5.19},{"$f":"S16*T14+S17","v":5.3760000000000003},{"$f":"$S$16*U14+$S$17","v":5.6550000000000002},{"$f":"J9*Dane!$E$26","v":6.12},{"$f":"K9*Dane!$E$26","v":6.03}]
[null,"Czynnik",null,null,null,"R32",null,null,null,null,null,null,"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.11199999999999992},{"$f":"(P15-O15)/(P3-O3)","v":0.14375000000000004},{"$f":"(Q15-P15)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R15-Q15)/(R3-Q3)","v":7.4000000000000024E-2},{"$f":"(S15-R15)/(S3-R3)","v":0.13333333333333344},{"$f":"(V15-S15)/($V$3-$S$3)","v":9.2999999999999972E-2},null,null,{"$f":"(W15-V15)/(W14-V14)","v":-8.9999999999999854E-3}]
[null,"Napełnienie",null,null,null,0.95,"kg",null,null,null,null,null,"b=",{"$f":"N15-N16*N3","v":4.9399999999999986},{"$f":"O15-O16*O3","v":5.4162500000000007},{"$f":"P15-P16*P3","v":4.4177777777777774},{"$f":"Q15-Q16*Q3","v":4.2720000000000002},{"$f":"R15-R16*R3","v":3.856666666666666},{"$f":"S15-S16*$S$3","v":4.2600000000000007},null,null,{"$f":"V15-V16*V14","v":6.3}]
[null,"Moc akustyczna wg ErP A7/W55",null,null,null,62,null,null,null,null,null,null,"weryfikacja"]
[null,"Moc akustyczna w nocy",null,null,null,60,null,null,null,null,null,null,"Q=",{"$f":"N16*N14+N17","v":2.7},{"$f":"O16*O14+O17","v":3.26},4.41,4.42,4.79,5.19,{"$f":"T15","v":5.3760000000000003},{"$f":"U15","v":5.6550000000000002},6.12,{"$f":"W15","v":6.03}]
[null,"Moc akustyczna maksymalna A7/W55",null,null,null,66,null,null,null,null,null,null,"COP",{"$f":"D10","v":1.48},1.75,2.16,2.96,2.98,3.05,{"$f":"T14*S21+S22","v":3.0919999999999996},{"$f":"U14*S21+S22","v":3.1549999999999998},{"$f":"J10","v":3.26},{"$f":"K10","v":3.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O20-N20)/(O14-N14)","v":5.4000000000000006E-2},{"$f":"(P20-O20)/(P14-O14)","v":5.1250000000000018E-2},{"$f":"(Q20-P20)/(Q14-P14)","v":8.8888888888888865E-2},{"$f":"(R20-Q20)/(R14-Q14)","v":4.0000000000000036E-3},{"$f":"(S20-R20)/(S14-R14)","v":2.3333333333333279E-2},{"$f":"(V20-S20)/($V$3-$S$3)","v":2.0999999999999998E-2},null,null,{"$f":"(W20-V20)/(W14-V14)","v":2.4000000000000021E-2}]
[null,"COP A7/W35  A2/W35  A7/W35",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N20-N21*N14","v":2.56},{"$f":"O20-O21*O14","v":2.5187500000000003},{"$f":"P20-P21*P14","v":2.7822222222222219},{"$f":"Q20-Q21*Q14","v":2.952},{"$f":"R20-R21*R14","v":2.8166666666666669},{"$f":"S20-S21*$S$3","v":2.84},null,null,{"$f":"V20-V21*V14","v":2.7799999999999994}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,86 | 3,84 | 5,1"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N21*N14+N22","v":1.48},{"$f":"O21*O14+O22","v":1.75},2.16,2.96,2.98,3.05,{"$f":"T20","v":3.0919999999999996},{"$f":"U20","v":3.1549999999999998},3.26,{"$f":"W20","v":3.5}]
[null,26907,null,null,null,null,null,null,null,null,null,null,55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+6","v":8.4499999999999993},null,null,null,null,null,null,null,null,null,null,"Q",{"$f":"D14*Dane!$E$26","v":2},{"$f":"E14*Dane!$E$26","v":2.3199999999999998},{"$f":"F14*Dane!$E$26","v":3.14},{"$f":"G14*Dane!$E$26","v":3.15},{"$f":"H14*Dane!$E$26","v":4.3600000000000003},{"$f":"I14*Dane!$E$26","v":4.72},{"$f":"S27*T25+S28","v":4.8899999999999997},{"$f":"S27*U25+S28","v":5.1449999999999996},{"$f":"J14*Dane!$E$26","v":5.57},{"$f":"K14*Dane!$E$26","v":5.49}]
[null,{"$f":"D14+6","v":8},null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O26-N26)/(O3-N3)","v":6.3999999999999974E-2},{"$f":"(P26-O26)/(P3-O3)","v":0.10250000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24200000000000008},{"$f":"(S26-R26)/(S3-R3)","v":0.11999999999999982},{"$f":"(V26-S26)/(V3-S3)","v":8.5000000000000048E-2},null,null,{"$f":"(W26-V26)/(W25-V25)","v":-8.0000000000000071E-3}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":8.4499999999999993},null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N26-N27*N3","v":3.2799999999999994},3.8575000000000004,3.1477777777777778,2.6659999999999999,3.5200000000000014,3.8699999999999992,null,null,{"$f":"V26-V27*V25","v":5.73}]
[null,{"$f":"D9+6","v":8.6999999999999993},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Q=",{"$f":"N27*N25+N28","v":2},{"$f":"O27*O25+O28","v":2.3199999999999998},3.14,3.15,4.3600000000000003,4.72,{"$f":"T26","v":4.8899999999999997},{"$f":"U26","v":5.1449999999999996},5.57,{"$f":"W26","v":5.49}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP",{"$f":"D13","v":1.3320000000000001},1.4940000000000002,1.8479999999999999,2.528,2.7560000000000002,2.8220000000000001,{"$f":"T25*S32+S33","v":2.8472},{"$f":"U25*S32+S33","v":2.8849999999999998},{"$f":"J13","v":2.9479999999999995},{"$f":"K13","v":3.1640000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,"a=",{"$f":"(O31-N31)/(O25-N25)","v":3.2400000000000026E-2},{"$f":"(P31-O31)/(P25-O25)","v":4.4249999999999956E-2},{"$f":"(Q31-P31)/(Q25-P25)","v":7.555555555555557E-2},{"$f":"(R31-Q31)/(R25-Q25)","v":4.5600000000000043E-2},{"$f":"(S31-R31)/(S25-R25)","v":2.1999999999999947E-2},{"$f":"(V31-S31)/($V$3-$S$3)","v":1.2599999999999945E-2},null,null,{"$f":"(W31-V31)/(W25-V25)","v":2.1600000000000064E-2}]
[null,"System ogrzewania",null,null,null,null,null,null,null,null,null,null,"b=",{"$f":"N31-N32*N25","v":1.9800000000000006},{"$f":"O31-O32*O25","v":2.1577499999999996},{"$f":"P31-P32*P25","v":2.3768888888888888},{"$f":"Q31-Q32*Q25","v":2.4367999999999999},{"$f":"R31-R32*R25","v":2.6020000000000008},{"$f":"S31-S32*$S$3","v":2.6960000000000006},null,null,{"$f":"V31-V32*V25","v":2.5159999999999982}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,null,null,null,null,null,null,null,null,"weryfikacja"]
[null,null,null,null,null,null,null,null,null,null,null,null,"COP=",{"$f":"N32*N25+N33","v":1.3320000000000001},{"$f":"O32*O25+O33","v":1.4940000000000002},1.8479999999999999,2.528,2.7560000000000002,2.8220000000000001,{"$f":"T31","v":2.8472},{"$f":"U31","v":2.8849999999999998},2.9479999999999995,{"$f":"W31","v":3.1640000000000001}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.6989999999999998},{"$f":"Budynek!D22","v":4.9992324695121955},{"$f":"Budynek!D21","v":3.8796044207317073},{"$f":"Budynek!D20","v":2.6200228658536586},{"$f":"Budynek!D19","v":1.9202553353658538},{"$f":"Budynek!D18","v":1.5003948170731709},{"$f":"Budynek!D17","v":1.220487804878049},{"$f":"Budynek!D16","v":0.80062728658536608}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13995350609756096}]
[null,"b=",{"$f":"Budynek!D12","v":2.8999298780487806}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-6.6682506456090644},-7.4544026649866666,-7.6158056217460954,-2.2731268374741647,-0.20126611562746399,-11.37182473382563,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-11.37182473382563},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-11.37182473382563},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-46.332628312182976},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-46.332628312182976}]
[null,null,null,{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-7.4544026649866666},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-7.4544026649866666},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-7.5}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",null,null,null,null,null,"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",null,null,null,null,null,"A++"]